{"text_format":"1","workbook":"xlsx","n_sheets":40,"sheets":["INPUT - Engineering Analysis","INPUT - Shipments Analysis","INPUT - Efficiency Distribution","INPUT - Price Trends","OUTPUT - LCC and NIA","Intro","Instructions","Navigation","Glossary","INPV Calculation","Scenario","Financials","EL and TSL Setup","Markups","MPC Breakdown","Price Trends","Shipments","Conversion Costs","Conversion Cost Timing","MSP","BASE Rev & Cost","STANDARDS Rev & Cost","BASE CASE DCF","STANDARDS CASE DCF","Cable Base Case DCF","Cable Standards Case DCF","Satellite Base Case DCF","Satellite Standards Case DCF","IPTV Base Case DCF","IPTV Standards Case DCF","Data for Graphs","Dashboard","Cable Data for Graphs","Cable Dashboard","Satellite Data for Graphs","Satellite Dashboard","IPTV Data for Graphs","IPTV Dashboard","Summary Report","NAMES"],"not_rendered":{"charts":30,"images":1,"macros":1,"external_links":1,"defined_names":173,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INPUT - Engineering Analysis","index":0,"n_rows":205,"n_cols":8,"rows_kept":205,"cut":false,"hidden":false,"merged":[]}
[]
[null,"INPUT from Engineering Analysis",null,null,null,null,null,"Navigation"]
[]
[]
[null,null,"PG1","Cable Base","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",169.00960000000001,107.08005,95.293721311475409,74.658406485521596]
[null,null,null,"Manufacturer Production Cost",79.28,83.18,83.970000000000013,84.410000000000011]
[null,null,null,"Incremental Production Cost",0,3.9000000000000057,4.6900000000000057,5.1300000000000061]
[null,null,null,"PWATCH",19.71,12.5,11.124121779859484,10.857142857142858]
[null,null,null,"PSLEEP",18.71,12.11,10.777049180327868,7.5613870242581136]
[null,null,null,"PAPD","N/A",12.11,10.777049180327868,7.5613870242581136]
[null,null,null,"PMULTISTREAM","N/A","N/A","N/A","N/A"]
[]
[]
[]
[null,null,"PG2","Cable Video Client","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",192.01189999999997,130.13268157894737,100.42252693208431,79.664120771235872]
[null,null,null,"Manufacturer Production Cost",85.08,88.98,93.97,94.410000000000011]
[null,null,null,"Incremental Production Cost",0,3.9000000000000083,8.8900000000000077,9.3300000000000072]
[null,null,null,"PWATCH",22.34,15.131578947368421,11.7096018735363,11.428571428571429]
[null,null,null,"PSLEEP",21.33,14.741578947368421,11.362529274004684,8.1328155956866848]
[null,null,null,"PAPD","N/A",14.741578947368421,11.362529274004684,8.1328155956866848]
[null,null,null,"PMULTISTREAM","N/A","N/A","N/A","N/A"]
[]
[]
[]
[null,null,"PG3","Cable Video Server","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",216.09760588235292,180.49270738636363,153.6071392045454,115.04944029711235]
[null,null,null,"Manufacturer Production Cost",159.07,164.54,174.23,175.54999999999998]
[null,null,null,"Incremental Production Cost",0,5.4700000000000006,15.160000000000002,16.48]
[null,null,null,"PWATCH",24.831176470588236,20.871022727272724,16.97329545454545,16.413736263736261]
[null,null,null,"PSLEEP",24.441176470588236,20.49431818181818,16.596590909090907,10.651589584856634]
[null,null,null,"PAPD","N/A",20.49431818181818,16.596590909090907,10.651589584856634]
[null,null,null,"PMULTISTREAM",24.831176470588236,20.871022727272724,20.950568181818181,20.259890109890108]
[]
[]
[]
[null,null,"PG4","Cable with DVR","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",242.73959999999997,181.80484090909093,144.17665909090914,104.92405889578403]
[null,null,null,"Manufacturer Production Cost",119.38,129.35,146.82999999999998,148.14999999999998]
[null,null,null,"Incremental Production Cost",0,9.9700000000000006,27.449999999999996,28.769999999999996]
[null,null,null,"PWATCH",27.71,20.753977272727273,16.458522727272729,15.915934065934065]
[null,null,null,"PSLEEP",27.71,20.753977272727273,16.458522727272729,10.355978623259062]
[null,null,null,"PAPD","N/A",20.753977272727273,16.458522727272729,10.355978623259062]
[null,null,null,"PMULTISTREAM",27.71,20.753977272727273,16.458522727272729,15.915934065934065]
[]
[]
[]
[null,null,"PG5","Cable with DVR & Video Server","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",277.93290000000002,207.16259375000001,169.53441193181817,120.90548425315627]
[null,null,null,"Manufacturer Production Cost",208.57,222.74,240.22,241.54]
[null,null,null,"Incremental Production Cost",0,14.170000000000002,31.65,32.97]
[null,null,null,"PWATCH",31.89,23.086931818181817,18.791477272727271,18.17197802197802]
[null,null,null,"PSLEEP",31.5,22.710227272727273,18.414772727272727,10.871369804636853]
[null,null,null,"PAPD","N/A",22.710227272727273,18.414772727272727,10.871369804636853]
[null,null,null,"PMULTISTREAM",31.89,27.064204545454544,22.768750000000001,22.018131868131867]
[]
[]
[]
[null,null,"PG6","Satellite Base","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",123.36999999999999,90.591803278688502,62.342000000000006,47.240976542526134]
[null,null,null,"Manufacturer Production Cost",48.52,52.370000000000005,55.24,55.68]
[null,null,null,"Incremental Production Cost",0,3.85,6.7199999999999971,7.1599999999999966]
[null,null,null,"PWATCH",14.5,10.97189695550351,7.4,7.2223999999999995]
[null,null,null,"PSLEEP",13.5,10.081967213114751,7,4.6394431172483692]
[null,null,null,"PAPD","N/A",10.081967213114751,7,4.6394431172483692]
[null,null,null,"PMULTISTREAM","N/A","N/A","N/A","N/A"]
[]
[]
[]
[null,null,"PG7","Satellite Video Client","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",130.08599999999998,94.749555035128793,79.363138173302104,61.774890057382557]
[null,null,null,"Manufacturer Production Cost",54.32,58.17,62.370000000000005,62.81]
[null,null,null,"Incremental Production Cost",0,3.85,8.0500000000000007,8.49]
[null,null,null,"PWATCH",15.6,11.950819672131145,10.1943793911007,9.9497142857142826]
[null,null,null,"PSLEEP",13.8,10.348946135831381,8.5925058548009368,5.8587220076361888]
[null,null,null,"PAPD","N/A",10.348946135831381,8.5925058548009368,5.8587220076361888]
[null,null,null,"PMULTISTREAM","N/A","N/A","N/A","N/A"]
[]
[]
[]
[null,null,"PG8","Satellite Video Server","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",186.29170588235294,155.75408823529412,126.34599431818181,93.409792874592185]
[null,null,null,"Manufacturer Production Cost",89.039999999999992,92.929999999999993,101.77,103.08999999999999]
[null,null,null,"Incremental Production Cost",0,3.8900000000000006,12.73,14.05]
[null,null,null,"PWATCH",21.641176470588235,18.41764705882353,14.210227272727273,13.741758241758243]
[null,null,null,"PSLEEP",20.741176470588236,17.517647058823528,13.340909090909092,8.2643625781900258]
[null,null,null,"PAPD","N/A",17.517647058823528,13.340909090909092,8.2643625781900258]
[null,null,null,"PMULTISTREAM",21.641176470588235,18.41764705882353,18.1875,17.587912087912088]
[]
[]
[]
[null,null,"PG9","Satellite with DVR","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",217.46699999999998,155.17269886363633,120.33178977272725,86.136141535454811]
[null,null,null,"Manufacturer Production Cost",98.02,107.99,123.03999999999999,124.35999999999999]
[null,null,null,"Incremental Production Cost",0,9.9700000000000006,25.019999999999996,26.339999999999996]
[null,null,null,"PWATCH",25.2,18.329545454545453,14.352272727272725,13.879120879120878]
[null,null,null,"PSLEEP",24.3,17.46022727272727,13.482954545454543,8.1667989829655063]
[null,null,null,"PAPD","N/A",17.46022727272727,13.482954545454543,8.1667989829655063]
[null,null,null,"PMULTISTREAM",25.2,18.329545454545453,14.352272727272725,13.879120879120878]
[]
[]
[]
[null,null,"PG10","Satellite with DVR & Video Server","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",248.12699999999998,177.11417613636365,142.27326704545453,99.279408032939742]
[null,null,null,"Manufacturer Production Cost",138.54,152.70999999999998,167.76,169.07999999999998]
[null,null,null,"Incremental Production Cost",0,14.17,29.219999999999995,30.539999999999996]
[null,null,null,"PWATCH",28.7,20.005681818181813,16.028409090909086,15.499999999999996]
[null,null,null,"PSLEEP",27.8,19.136363636363637,15.159090909090908,8.4863299377452037]
[null,null,null,"PAPD","N/A",19.136363636363637,15.159090909090908,8.4863299377452037]
[null,null,null,"PMULTISTREAM",28.7,23.982954545454543,20.005681818181813,19.346153846153843]
[]
[]
[]
[null,null,"PG11","IP Base","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",107.08369999999999,94.228297423887597,70.738367681498843,60.167990216356934]
[null,null,null,"Manufacturer Production Cost",46.55,47.339999999999996,50.839999999999996,51.28]
[null,null,null,"Incremental Production Cost",0,0.79,4.29,4.7300000000000004]
[null,null,null,"PWATCH",12.42,11.052927400468384,8.3714285714285737,8.1705142857142867]
[null,null,null,"PSLEEP",11.95,10.634660421545668,7.9531615925058556,6.3323652242315758]
[null,null,null,"PAPD","N/A",10.634660421545668,7.9531615925058556,6.3323652242315758]
[null,null,null,"PMULTISTREAM","N/A","N/A","N/A","N/A"]
[]
[]
[]
[null,null,"PG12","IP Video Client","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",114.96770000000001,101.24450351288056,77.754573770491817,64.475278287978597]
[null,null,null,"Manufacturer Production Cost",51.8,52.589999999999996,56.089999999999996,56.53]
[null,null,null,"Incremental Production Cost",0,0.79,4.29,4.7300000000000004]
[null,null,null,"PWATCH",13.32,11.853864168618268,9.1723653395784552,8.9522285714285719]
[null,null,null,"PSLEEP",12.85,11.435597189695551,8.754098360655739,6.7046469440739074]
[null,null,null,"PAPD","N/A",11.435597189695551,8.754098360655739,6.7046469440739074]
[null,null,null,"PMULTISTREAM","N/A","N/A","N/A","N/A"]
[]
[]
[]
[null,null,"PG13","IP Video Server","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",115.5444,100.09787353629976,76.607943793911019,63.36520042308905]
[null,null,null,"Manufacturer Production Cost",51.8,52.589999999999996,56.089999999999996,56.53]
[null,null,null,"Incremental Production Cost",0,0.79,4.29,4.7300000000000004]
[null,null,null,"PWATCH",13.69,12.183138173302106,9.5016393442622959,9.2736000000000018]
[null,null,null,"PSLEEP",12.49,11.115222482435597,8.433723653395786,6.3934169900224074]
[null,null,null,"PAPD","N/A",11.115222482435597,8.433723653395786,6.3934169900224074]
[null,null,null,"PMULTISTREAM",13.69,12.183138173302106,9.5016393442622959,9.2736000000000018]
[]
[]
[]
[null,null,"PG14","IP with DVR","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",145.71530000000001,119.07606534090907,87.333923295454554,73.489251505717462]
[null,null,null,"Manufacturer Production Cost",80.28,86.36,101.85,103.16999999999999]
[null,null,null,"Incremental Production Cost",0,6.08,21.569999999999993,22.889999999999993]
[null,null,null,"PWATCH",18.73,15.19375,10.489204545454546,10.143406593406594]
[null,null,null,"PSLEEP",13.7,12.934090909090907,9.7556818181818166,7.6668569959006634]
[null,null,null,"PAPD","N/A",12.934090909090907,9.7556818181818166,7.6668569959006634]
[null,null,null,"PMULTISTREAM",18.73,15.19375,10.489204545454546,10.143406593406594]
[]
[]
[]
[null,null,"PG15","IP with DVR & Video Server","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",151.05889999999999,124.23749715909092,92.495355113636364,78.480526230992197]
[null,null,null,"Manufacturer Production Cost",96.04,102.12,117.61,118.93]
[null,null,null,"Incremental Production Cost",0,6.08,21.569999999999993,22.889999999999993]
[null,null,null,"PWATCH",19.34,15.782954545454544,11.078409090909091,10.713186813186814]
[null,null,null,"PSLEEP",14.31,13.523295454545453,10.344886363636363,8.2366372156808847]
[null,null,null,"PAPD","N/A",13.523295454545453,10.344886363636363,8.2366372156808847]
[null,null,null,"PMULTISTREAM",19.34,15.782954545454544,11.078409090909091,10.713186813186814]
[]
[]
[]
[null,null,"PG16","OTT","Baseline","CSL 1","CSL 2"]
[]
[null,null,null,"Annual Energy Consumption",68.276899999999998,19.104099999999999,5.894750000000001]
[null,null,null,"Manufacturer Production Cost",57.67,49.28,52.36]
[null,null,null,"Incremental Production Cost",0,-8.39,-5.3100000000000023]
[null,null,null,"PWATCH",13.48,7.04,1.87]
[null,null,null,"PSLEEP",0.52,0.18,0.18]
[null,null,null,"PAPD",12.5,0.18,0.18]
[null,null,null,"PMULTISTREAM","N/A","N/A","N/A"]
[]
[]
[]
[null,null,"PG17","Thin-client","Baseline","CSL 1","CSL 2","CSL 3"]
[]
[null,null,null,"Annual Energy Consumption",79.891199999999998,66.182449648711952,47.216399999999993,43.151435851794261]
[null,null,null,"Manufacturer Production Cost",40.44,45.43,47.78,48.22]
[null,null,null,"Incremental Production Cost",0,4.99,7.3400000000000034,7.7800000000000029]
[null,null,null,"PWATCH",9.1199999999999992,10.458079625292742,5.9,5.7584]
[null,null,null,"PSLEEP",9.1199999999999992,6.3597189695550354,5.18,4.583194818983765]
[null,null,null,"PAPD",9.1199999999999992,6.3597189695550354,5.18,4.583194818983765]
[null,null,null,"PMULTISTREAM","N/A","N/A","N/A","N/A"]

{"sheet":"INPUT - Shipments Analysis","index":1,"n_rows":44,"n_cols":21,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"INPUT from Shipments Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navigation"]
[]
[]
[null,null,null,"TOTAL SHIPMENTS","Cable Base","Cable With Video Client","Cable With Video Server","Cable With DVR","Cable With DVR & Video Server","Satellite Base","Satellite With Video Client","Satellite With Video Server","Satellite With DVR","Satellite With DVR & Video Server","IP Base","IP With Video Client","IP With Video Server","IP With DVR","IP With DVR & Video Server","IP OTT","Thin-client Total"]
[]
[null,null,null,"(millions)","PG 1","PG 2","PG 3","PG 4","PG 5","PG 6","PG 7","PG 8","PG 9","PG 10","PG 11","PG 12","PG 13","PG 14","PG 15","PG 16","PG 17"]
[null,null,null,2011,17.675770582910467,1.4151093876813036E-3,1.1325322775223921,2.8737759405401588,2.4480313567564318,8.0439050363315747,1.0960876215755996E-4,1.2872588499577879,3.1376918232055075,2.7824814281256387,1.2218076416650712,9.9654189978605457E-4,0.17497734354747049,0.44400119096509233,0.37822323674804159,6.166666666666667,8.0951219976820761E-3]
[null,null,null,2012,11.918712405737068,0.154637577548005,0.74851241957788694,1.8993339309359354,1.6179511263528337,4.9525347855338797,0.11717456915660153,1.3708949137264352,3.3415546231548614,2.9632654205335558,1.7068007623474357,0.21399664391248183,0.22725665739511322,0.57665880903490763,0.49122787436306947,7.8666666666666671,0.9577060016209662]
[null,null,null,2013,8.5454100132726332,0.23564955237511076,0.87625621511155405,2.2234810245278664,1.8940764283015157,4.5511155567004646,0.31713456558706421,1.6562709356950027,4.0371583167702134,3.5801215261924537,2.2698513220621188,0.40946819340544688,0.33404912901266076,0.84764237538121712,0.72206572717659234,10,1.5557291107313276]
[null,null,null,2014,8.1040877657603545,0.40964777185615647,1.233678066126306,3.1304311719590641,2.6666635909280916,3.2093954221612089,0.68110578697560298,1.7543006781527499,4.2761056903700947,3.7920182537244229,1.9965292991428796,0.5519327233253174,0.36467254595342785,0.92534862761628089,0.78825994204349858,12.3,2.7946481749701926]
[null,null,null,2015,4.6874042293040157,0.65000152659333721,1.2881921149674695,3.2687593813094322,2.7844987322265533,1.9216696759973464,1.2837930498013594,1.987652746755675,4.844901063272367,4.2964216976188903,1.6240437801500796,0.79666437587218786,0.34639158774353834,0.87896109507855003,0.7487446365483944,15,4.5754693576196859]
[null,null,null,2016,1.2707206928476771,0.89035528133051789,1.3427061638086328,3.4070875906597999,2.9023338735250146,1.9147548719194765,1.5303699768110823,2.0318749144451953,4.9526925412399709,4.3920103667599744,1.3012619065846056,0.9916923829917319,0.32811062953364895,0.83257356254081916,0.70922933105329033,19.126588251356008,6.1088240357190546]
[null,null,null,2017,1.2834278997761539,0.89925883414382313,1.3561332254467191,3.4411584665663981,2.9313572122602647,1.9339024206386712,1.5456736765791932,2.0521936635896472,5.0022194666523703,4.4359304704275742,1.3142745256504518,1.0016093068216492,0.33139173582898546,0.84089929816622733,0.71632162436382329,19.317854133869567,6.1699122760762455]
[null,null,null,2018,1.2962621787739155,0.90825142248526136,1.3696945577011863,3.475570051232062,2.9606707843828675,1.9532414448450579,1.561130413344985,2.0727156002255436,5.0522416613188943,4.4802897751318502,1.3274172709069563,1.0116253998898657,0.3347056531872753,0.84930829114788964,0.72348484060746154,19.511032675208263,6.2316113988370079]
[null,null,null,2019,1.3092248005616547,0.91733393671011398,1.3833915032781983,3.5103257517443827,2.9902774922266961,1.9727738592935085,1.5767417174784348,2.0934427562277991,5.1027640779320835,4.5250926728831686,1.3406914436160258,1.0217416538887643,0.33805270971914808,0.85780137405936852,0.73071968901353612,19.706143001960346,6.2939275128253778]
[null,null,null,2020,1.3223170485672713,0.92650727607721517,1.3972254183109802,3.5454290092618264,3.0201802671489633,1.9925015978864435,1.5925091346532192,2.1143771837900771,5.1537917187114042,4.5703435996120003,1.3540983580521861,1.031959070427652,0.34143323681633958,0.86637938779996215,0.73802688590367149,19.903204431979947,6.3568667879536314]
[null,null,null,2021,1.335540219052944,0.93577234883798732,1.41119767249409,3.5808832993544448,3.0503820698204529,2.012426613865308,1.6084342259997515,2.1355209556279777,5.2053296358985186,4.61604703560812,1.3676393416327079,1.0422786611319286,0.34484756918450299,0.8750431816779618,0.74540715476270825,20.102236476299748,6.420435455833168]
[null,null,null,2022,1.3488956212434735,0.94513007232636725,1.4253096492190309,3.6166921323479895,3.0808858905186574,2.0325508800039609,1.6245185682597489,2.1568761651842574,5.2573829322575039,4.6622075059642016,1.381315735049035,1.0527014477432479,0.34829604487634802,0.88379361349474139,0.75286122631033536,20.303258841062746,6.4846398103915002]
[null,null,null,2023,1.3623845774559082,0.95458137304963098,1.4395627457112212,3.6528590536714693,3.1116947494238438,2.0528763888040005,1.6407637539423465,2.1784449268361001,5.3099567615800787,4.7088295810238439,1.3951288923995253,1.0632284622206805,0.35177900532511153,0.89263154962968883,0.76038983857343867,20.506291429473375,6.5494862084954155]
[null,null,null,2024,1.3760084232304672,0.96412718678012732,1.4539583731683334,3.6893876442081841,3.1428116969180824,2.0734051526920405,1.6571713914817701,2.2002293761044611,5.3630563291958797,4.755917876834082,1.4090801813235205,1.0738607468428873,0.35529679537836262,0.90155786512598568,0.76799373695917306,20.711354343768107,6.6149810705803693]
[null,null,null,2025,1.3897685074627719,0.9737684586479286,1.4684979569000167,3.7262815206502662,3.1742398138872634,2.094139204218961,1.6737431053965879,2.2222316698655056,5.4166868924878386,4.8034770556024231,1.4231709831367558,1.0845993543113162,0.35884976333214624,0.91057344377724558,0.77567367432876477,20.918467887205789,6.6811308812861734]
[null,null,null,2026,1.4036661925373997,0.98350614323440788,1.483182936469017,3.7635443358567691,3.2059822120261359,2.1150805962611505,1.6904805364505537,2.2444539865641606,5.4708537614127168,4.8515118261584478,1.4374026929681234,1.0954453478544293,0.36243826096546772,0.9196791782150181,0.78343041107205247,21.127652566077849,6.7479421900990353]
[null,null,null,2027,1.4177028544627737,0.99334120466675202,1.4980147658337071,3.801179779215337,3.2380420341463974,2.1362314022237618,1.7073853418150593,2.2668985264298023,5.525562299026844,4.9000269444200324,1.4517767198978047,1.1063998013329737,0.36606264357512242,0.92887596999716826,0.79126471518277297,21.338929091738628,6.8154216120000255]
[null,null,null,2028,1.4318798830074013,1.0032746167134194,1.5129949134920442,3.8391915770074903,3.2704224544878615,2.1575937162459993,1.72445919523321,2.2895675116941003,5.5808179220171121,4.9490272138642331,1.4662944870967827,1.1174637993463035,0.36972327001087363,0.93816472969713993,0.79917736233460068,21.552318382656015,6.8835758281200254]
[null,null,null,2029,1.4461986818374752,1.0133073628805536,1.5281248626269646,3.877583492777565,3.30312667903274,2.1791696534084593,1.7417037871855421,2.3124631868110415,5.6366261012372831,4.9985174860028758,1.4809574319677505,1.1286384373397664,0.37342050271098237,0.94754637699411137,0.8071691359579467,21.767841566482577,6.9524115864012259]
[null,null,null,2030,1.4606606686558501,1.023440436509359,1.5434061112532342,3.9163593277053406,3.3361579458230675,2.2009613499425438,1.7591208250573975,2.3355878186791519,5.6929923622496563,5.0485026608629049,1.495767006287428,1.1399248217131641,0.37715470773809218,0.9570218407640525,0.81524082731752623,21.985519982147402,7.021935702265238]
[null,null,null,2031,1.4752672753424085,1.0336748408744527,1.5588401723657666,3.9555229209823941,3.3695195252812979,2.2229709634419694,1.7767120333079716,2.3589436968659436,5.7499222858721533,5.0989876874715341,1.5107246763503022,1.1513240699302958,0.3809262548154731,0.966592059171693,0.82339323559070154,22.205375181968876,7.0921550592878901]
[null,null,null,2032,1.4900199480958327,1.0440115892831972,1.5744285740894242,3.9950781501922181,3.4032147205341108,2.2452006730763889,1.7944791536410514,2.382533133834603,5.8074215087308749,5.1499775643462495,1.5258319231138051,1.1628373106295988,0.38473551736362782,0.97625797976340989,0.83162716794660851,22.427428933788566,7.1630766098807692]
[null,null,null,2033,1.504920147576791,1.0544517051760292,1.5901728598303184,4.0350289316941401,3.4372468677394519,2.2676526798071528,1.812423945177462,2.406358465172949,5.8654957238181833,5.2014773399897125,1.5410902423449431,1.1744656837358949,0.38858287253726409,0.98602055956104395,0.83994343962607465,22.65170322312645,7.2347073759795766]
[null,null,null,2034,1.519969349052559,1.0649962222277896,1.6060745884286216,4.0753792210110813,3.4716193364168464,2.2903292066052243,1.8305481846292366,2.4304220498246787,5.9241506810563651,5.2534921133896093,1.5565011447683925,1.1862103405732538,0.39246870126263672,0.99588076515665436,0.84834287402233544,22.878220255357714,7.3070544497393728]
[null,null,null,2035,1.5351690425430846,1.0756461844500675,1.6221353343129079,4.1161330132211917,3.506335529781015,2.3132324986712764,1.8488536664755291,2.4547262703229253,5.9833921878669285,5.3060270345235052,1.5720661562160765,1.1980724439789863,0.3963933882752631,1.005839572808221,0.85682630276255878,23.107002457911292,7.3801249942367662]
[null,null,null,2036,1.5505207329685156,1.0864026462945682,1.6383566876560369,4.1572943433534038,3.5413988850788254,2.336364823657989,1.8673422031402844,2.4792735330261548,6.0432261097455982,5.3590873048687406,1.5877868177782373,1.2100531684187761,0.40035732215801573,1.0158979685363032,0.86539456579018437,23.338072482490407,7.4539262441791339]
[null,null,null,2037,1.5660259402982006,1.0972666727575138,1.6547402545325973,4.1988672867869381,3.5768128739296139,2.3597284718945688,1.8860156251716873,2.5040662683564165,6.1036583708430543,5.412678177917428,1.6036646859560197,1.2221537001029639,0.40436089537959591,1.0260569482216662,0.87404851144808626,23.571453207315312,7.5284655066209254]
[null,null,null,2038,1.5816861997011826,1.1082393394850889,1.6712876570779234,4.2408559596548079,3.61258100266891,2.3833257566135146,1.9048757814234043,2.5291069310399807,6.1646949545514849,5.466804959696602,1.61970133281558,1.2343752371039936,0.40840450433339187,1.0363175177038828,0.88278899656256715,23.807167739388465,7.6037501616871346]
[null,null,null,2039,1.5975030616981944,1.1193217328799399,1.6880005336487027,4.2832645192513557,3.648706812695599,2.4071590141796499,1.9239245392376383,2.5543980003503806,6.2263419040969996,5.521473009293568,1.6358983461437357,1.2467189894750335,0.4124885493767258,1.0466806928809216,0.89161688652819282,24.045239416782351,7.6797876633040056]
[null,null,null,2040,1.6134780923151764,1.1305149502087393,1.7048805389851898,4.326097164443869,3.6851938808225553,2.4312306043214464,1.9431637846300147,2.5799419803538846,6.2886053231379693,5.5766877393865038,1.652257329605173,1.2591861793697838,0.41661343487049307,1.0571474998097308,0.90053305539347472,24.285691810950176,7.7565855399370456]
[null,null,null,2041,1.6296128732383282,1.1418200997108268,1.7219293443750416,4.3693581360883078,3.7220458196307811,2.4555429103646609,1.9625954224763149,2.6057414001574233,6.3514913763693492,5.6324546167803691,1.6687799029012247,1.2717780411634816,0.42077956921919801,1.0677189748078282,0.90953838594740943,24.528548729059679,7.8341513953364164]
[null,null,null,2042,1.6459090019707114,1.153238300707935,1.7391486378187921,4.413051717449191,3.7592662778270891,2.4800983394683076,1.9822213767010781,2.6317988141589974,6.4150062901330429,5.6887791629481725,1.6854677019302369,1.2844958215751163,0.42498736491139,1.0783961645559064,0.91863376980688349,24.773834216350277,7.9124929092897807]
[null,null,null,2043,1.6623680919904185,1.1647706837150142,1.75654012419698,4.4571822346236827,3.7968589406053601,2.5048993228629906,2.0020435904680891,2.6581168023005874,6.479156353034373,5.7456669545776542,1.7023223789495392,1.2973407797908676,0.42923723856050389,1.0891801262014655,0.92782010750495236,25.021572558513782,7.9916178383826786]
[null,null,null,2044,1.6789917729103228,1.1764183905521644,1.7741055254389499,4.5017540569699195,3.8348275300114136,2.5299483160916205,2.0220640263727701,2.6846979703235934,6.5439479165647167,5.8031236241234305,1.7193456027390346,1.3103141875887763,0.43352961094610892,1.1000719274634803,0.93709830858000187,25.271788284098921,8.0715340167665062]
[null,null,null,2045,1.6957816906394261,1.1881825744576859,1.7918465806933395,4.5467715975396183,3.8731758053115279,2.5552477992525366,2.042284666636498,2.7115449500268292,6.6093873957303639,5.8611548603646648,1.7365390587664249,1.3234173294646641,0.43786490705557002,1.1110726467381151,0.94646929166580185,25.524506166939911,8.1522493569341705]
[null,null,null,2046,1.7127395075458203,1.2000644002022629,1.8097650465002728,4.5922393135150141,3.9119075633646432,2.580800277245062,2.0627075133028629,2.7386603995270975,6.6754812696876673,5.9197664089683117,1.7539044493540892,1.3366515027593107,0.4422435561261257,1.1221833732054962,0.95593398458245993,25.77975122860931,8.233771850503512]
[null,null,null,2047,1.7298669026212785,1.2120650442042855,1.8278626969652756,4.6381617066501644,3.9510266389982895,2.6066082800175128,2.0833345884358918,2.7660470035223685,6.7422360823845437,5.9789640730579947,1.77144349384763,1.3500180177869039,0.44666599168738697,1.1334052069375511,0.96549332442828451,26.037548740895403,8.3161095690085478]

{"sheet":"INPUT - Efficiency Distribution","index":2,"n_rows":44,"n_cols":29,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[null,"INPUT from Shipments Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navigation"]
[]
[]
[null,null,"EFFICIENCY DISTRIBUTIONS"]
[]
[null,null,"BASE CASE","Baseline","EL 1","EL 2","EL 3","TOTAL",null,"TSL 1","Baseline","EL 1","EL 2","EL 3","TOTAL",null,"TSL 2","Baseline","EL 1","EL 2","EL 3","TOTAL",null,"TSL 3","Baseline","EL 1","EL 2","EL 3","TOTAL"]
[null,null,2011,0.5,0.4,0.1,0,1,null,2011,0.5,0.4,0.1,0,1,null,2011,0.5,0.4,0.1,0,1,null,2011,0.5,0.4,0.1,0,1]
[null,null,2012,0.5,0.4,0.1,0,1,null,2012,0.5,0.4,0.1,0,1,null,2012,0.5,0.4,0.1,0,1,null,2012,0.5,0.4,0.1,0,1]
[null,null,2013,0.5,0.4,0.1,0,1,null,2013,0.5,0.4,0.1,0,1,null,2013,0.5,0.4,0.1,0,1,null,2013,0.5,0.4,0.1,0,1]
[null,null,2014,0.5,0.4,0.1,0,1,null,2014,0.5,0.4,0.1,0,1,null,2014,0.5,0.4,0.1,0,1,null,2014,0.5,0.4,0.1,0,1]
[null,null,2015,0.5,0.4,0.1,0,1,null,2015,0.5,0.4,0.1,0,1,null,2015,0.5,0.4,0.1,0,1,null,2015,0.5,0.4,0.1,0,1]
[null,null,2016,0.5,0.4,0.1,0,1,null,2016,0.5,0.4,0.1,0,1,null,2016,0.5,0.4,0.1,0,1,null,2016,0.5,0.4,0.1,0,1]
[null,null,2017,0.5,0.4,0.1,0,1,null,2017,0.5,0.4,0.1,0,1,null,2017,0.5,0.4,0.1,0,1,null,2017,0.5,0.4,0.1,0,1]
[null,null,2018,0.5,0.4,0.1,0,1,null,2018,0,0.9,0.1,0,1,null,2018,0,0,1,0,1,null,2018,0,0,0,1,1]
[null,null,2019,0.4375,0.41250000000000003,0.13750000000000001,1.2500000000000001E-2,1,null,2019,0,0.85000000000000009,0.13750000000000001,1.2500000000000001E-2,1,null,2019,0,0,0.98750000000000004,1.2500000000000001E-2,1,null,2019,0,0,0,1,1]
[null,null,2020,0.375,0.42500000000000004,0.17499999999999999,2.5000000000000001E-2,1,null,2020,0,0.8,0.17499999999999999,2.5000000000000001E-2,1,null,2020,0,0,0.97500000000000009,2.5000000000000001E-2,1,null,2020,0,0,0,1,1]
[null,null,2021,0.3125,0.4375,0.21249999999999999,3.7500000000000006E-2,1,null,2021,0,0.75,0.21249999999999999,3.7500000000000006E-2,1,null,2021,0,0,0.96250000000000002,3.7500000000000006E-2,1,null,2021,0,0,0,1,1]
[null,null,2022,0.25,0.45,0.25,0.05,1,null,2022,0,0.7,0.25,0.05,1,null,2022,0,0,0.95,0.05,1,null,2022,0,0,0,1,1]
[null,null,2023,0.1875,0.46250000000000002,0.28749999999999998,6.25E-2,1,null,2023,0,0.65,0.28749999999999998,6.25E-2,1,null,2023,0,0,0.9375,6.25E-2,1,null,2023,0,0,0,1,1]
[null,null,2024,0.125,0.47500000000000003,0.32499999999999996,7.5000000000000011E-2,1,null,2024,0,0.60000000000000009,0.32499999999999996,7.5000000000000011E-2,1,null,2024,0,0,0.92500000000000004,7.5000000000000011E-2,1,null,2024,0,0,0,1,1]
[null,null,2025,6.25E-2,0.48750000000000004,0.36250000000000004,8.7500000000000008E-2,1,null,2025,0,0.55000000000000004,0.36250000000000004,8.7500000000000008E-2,1,null,2025,0,0,0.91250000000000009,8.7500000000000008E-2,1,null,2025,0,0,0,1,1]
[null,null,2026,0,0.5,0.4,0.1,1,null,2026,0,0.5,0.4,0.1,1,null,2026,0,0,0.9,0.1,1,null,2026,0,0,0,1,1]
[null,null,2027,0,0.5,0.4,0.1,1,null,2027,0,0.5,0.4,0.1,1,null,2027,0,0,0.9,0.1,1,null,2027,0,0,0,1,1]
[null,null,2028,0,0.5,0.4,0.1,1,null,2028,0,0.5,0.4,0.1,1,null,2028,0,0,0.9,0.1,1,null,2028,0,0,0,1,1]
[null,null,2029,0,0.5,0.4,0.1,1,null,2029,0,0.5,0.4,0.1,1,null,2029,0,0,0.9,0.1,1,null,2029,0,0,0,1,1]
[null,null,2030,0,0.5,0.4,0.1,1,null,2030,0,0.5,0.4,0.1,1,null,2030,0,0,0.9,0.1,1,null,2030,0,0,0,1,1]
[null,null,2031,0,0.5,0.4,0.1,1,null,2031,0,0.5,0.4,0.1,1,null,2031,0,0,0.9,0.1,1,null,2031,0,0,0,1,1]
[null,null,2032,0,0.5,0.4,0.1,1,null,2032,0,0.5,0.4,0.1,1,null,2032,0,0,0.9,0.1,1,null,2032,0,0,0,1,1]
[null,null,2033,0,0.5,0.4,0.1,1,null,2033,0,0.5,0.4,0.1,1,null,2033,0,0,0.9,0.1,1,null,2033,0,0,0,1,1]
[null,null,2034,0,0.5,0.4,0.1,1,null,2034,0,0.5,0.4,0.1,1,null,2034,0,0,0.9,0.1,1,null,2034,0,0,0,1,1]
[null,null,2035,0,0.5,0.4,0.1,1,null,2035,0,0.5,0.4,0.1,1,null,2035,0,0,0.9,0.1,1,null,2035,0,0,0,1,1]
[null,null,2036,0,0.5,0.4,0.1,1,null,2036,0,0.5,0.4,0.1,1,null,2036,0,0,0.9,0.1,1,null,2036,0,0,0,1,1]
[null,null,2037,0,0.5,0.4,0.1,1,null,2037,0,0.5,0.4,0.1,1,null,2037,0,0,0.9,0.1,1,null,2037,0,0,0,1,1]
[null,null,2038,0,0.5,0.4,0.1,1,null,2038,0,0.5,0.4,0.1,1,null,2038,0,0,0.9,0.1,1,null,2038,0,0,0,1,1]
[null,null,2039,0,0.5,0.4,0.1,1,null,2039,0,0.5,0.4,0.1,1,null,2039,0,0,0.9,0.1,1,null,2039,0,0,0,1,1]
[null,null,2040,0,0.5,0.4,0.1,1,null,2040,0,0.5,0.4,0.1,1,null,2040,0,0,0.9,0.1,1,null,2040,0,0,0,1,1]
[null,null,2041,0,0.5,0.4,0.1,1,null,2041,0,0.5,0.4,0.1,1,null,2041,0,0,0.9,0.1,1,null,2041,0,0,0,1,1]
[null,null,2042,0,0.5,0.4,0.1,1,null,2042,0,0.5,0.4,0.1,1,null,2042,0,0,0.9,0.1,1,null,2042,0,0,0,1,1]
[null,null,2043,0,0.5,0.4,0.1,1,null,2043,0,0.5,0.4,0.1,1,null,2043,0,0,0.9,0.1,1,null,2043,0,0,0,1,1]
[null,null,2044,0,0.5,0.4,0.1,1,null,2044,0,0.5,0.4,0.1,1,null,2044,0,0,0.9,0.1,1,null,2044,0,0,0,1,1]
[null,null,2045,0,0.5,0.4,0.1,1,null,2045,0,0.5,0.4,0.1,1,null,2045,0,0,0.9,0.1,1,null,2045,0,0,0,1,1]
[null,null,2046,0,0.5,0.4,0.1,1,null,2046,0,0.5,0.4,0.1,1,null,2046,0,0,0.9,0.1,1,null,2046,0,0,0,1,1]
[null,null,2047,0,0.5,0.4,0.1,1,null,2047,0,0.5,0.4,0.1,1,null,2047,0,0,0.9,0.1,1,null,2047,0,0,0,1,1]

{"sheet":"INPUT - Price Trends","index":3,"n_rows":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"INPUT from NIA (Price Trends)",null,null,"Navigation"]
[]
[]
[null,null,"Year","Multiplier"]
[null,null,2018,1]
[null,null,2019,0.91827432535320552]
[null,null,2020,0.84322773660288486]
[null,null,2021,0.77431438094812455]
[null,null,2022,0.71103301577642408]
[null,null,2023,0.65292336286595098]
[null,null,2024,0.59956276054307733]
[null,null,2025,0.55056308944459986]
[null,null,2026,0.50556794952411654]
[null,null,2027,0.46425006776946159]
[null,null,2028,0.42630891777618229]
[null,null,2029,0.39146853386297897]
[null,null,2030,0.35947550383003557]
[null,null,2031,0.33009712576052952]
[null,null,2032,0.30311971545878252]
[null,null,2033,0.27834705221416911]
[null,null,2034,0.25559895158601964]
[null,null,2035,0.23470995482863885]
[null,null,2036,0.21552812542394967]
[null,null,2037,0.19791394396831849]
[null,null,2038,0.18173929337549977]
[null,null,2039,0.16688652701455536]
[null,null,2040,0.15324761300483031]
[null,null,2041,0.1407233484439997]
[null,null,2042,0.1292226378538579]
[null,null,2043,0.11866183059561299]
[null,null,2044,0.10896411243536283]
[null,null,2045,0.10005894683429366]
[null,null,2046,9.188156189981328E-2]
[null,null,2047,8.4372479265949846E-2]

{"sheet":"OUTPUT - LCC and NIA","index":4,"n_rows":205,"n_cols":8,"rows_kept":205,"cut":false,"hidden":false,"merged":[]}
[]
[null,"OUTPUT to LCC and NIA",null,null,null,null,null,"Navigation"]
[]
[]
[null,null,"PG1","Cable Base","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E7","v":169.00960000000001},{"$f":"'INPUT - Engineering Analysis'!F7","v":107.08005},{"$f":"'INPUT - Engineering Analysis'!G7","v":95.293721311475409},{"$f":"'INPUT - Engineering Analysis'!H7","v":74.658406485521596}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C5,PC_LIST,0)-1)* 9) + MATCH(E5,EL_List,0),0)","v":106.23520000000001},{"$f":"OFFSET(MSP!$I$6,((MATCH($C5,PC_LIST,0)-1)* 9) + MATCH(F5,EL_List,0),0)","v":111.46120000000002},{"$f":"OFFSET(MSP!$I$6,((MATCH($C5,PC_LIST,0)-1)* 9) + MATCH(G5,EL_List,0),0)","v":112.51980000000002},{"$f":"OFFSET(MSP!$I$6,((MATCH($C5,PC_LIST,0)-1)* 9) + MATCH(H5,EL_List,0),0)","v":116.25304669960558}]
[null,null,null,"Incremental Selling Price",{"$f":"E8-$E8","v":0},{"$f":"F8-$E8","v":5.2260000000000133},{"$f":"G8-$E8","v":6.2846000000000117},10.01784669960557]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E10","v":19.71},{"$f":"'INPUT - Engineering Analysis'!F10","v":12.5},{"$f":"'INPUT - Engineering Analysis'!G10","v":11.124121779859484},{"$f":"'INPUT - Engineering Analysis'!H10","v":10.857142857142858}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E11","v":18.71},{"$f":"'INPUT - Engineering Analysis'!F11","v":12.11},{"$f":"'INPUT - Engineering Analysis'!G11","v":10.777049180327868},{"$f":"'INPUT - Engineering Analysis'!H11","v":7.5613870242581136}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E12","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F12","v":12.11},{"$f":"'INPUT - Engineering Analysis'!G12","v":10.777049180327868},{"$f":"'INPUT - Engineering Analysis'!H12","v":7.5613870242581136}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E13","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F13","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!G13","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!H13","v":"N/A"}]
[]
[]
[]
[null,null,"PG2","Cable Video Client","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E19","v":192.01189999999997},{"$f":"'INPUT - Engineering Analysis'!F19","v":130.13268157894737},{"$f":"'INPUT - Engineering Analysis'!G19","v":100.42252693208431},{"$f":"'INPUT - Engineering Analysis'!H19","v":79.664120771235872}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C17,PC_LIST,0)-1)* 9) + MATCH(E17,EL_List,0),0)","v":114.0072},{"$f":"OFFSET(MSP!$I$6,((MATCH($C17,PC_LIST,0)-1)* 9) + MATCH(F17,EL_List,0),0)","v":119.23320000000001},{"$f":"OFFSET(MSP!$I$6,((MATCH($C17,PC_LIST,0)-1)* 9) + MATCH(G17,EL_List,0),0)","v":125.91980000000001},{"$f":"OFFSET(MSP!$I$6,((MATCH($C17,PC_LIST,0)-1)* 9) + MATCH(H17,EL_List,0),0)","v":127.25717207779755}]
[null,null,null,"Incremental Selling Price",{"$f":"E20-$E20","v":0},{"$f":"F20-$E20","v":5.2260000000000133},{"$f":"G20-$E20","v":11.912600000000012},{"$f":"H20-$E20","v":13.249972077797551}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E22","v":22.34},{"$f":"'INPUT - Engineering Analysis'!F22","v":15.131578947368421},{"$f":"'INPUT - Engineering Analysis'!G22","v":11.7096018735363},{"$f":"'INPUT - Engineering Analysis'!H22","v":11.428571428571429}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E23","v":21.33},{"$f":"'INPUT - Engineering Analysis'!F23","v":14.741578947368421},{"$f":"'INPUT - Engineering Analysis'!G23","v":11.362529274004684},{"$f":"'INPUT - Engineering Analysis'!H23","v":8.1328155956866848}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E24","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F24","v":14.741578947368421},{"$f":"'INPUT - Engineering Analysis'!G24","v":11.362529274004684},{"$f":"'INPUT - Engineering Analysis'!H24","v":8.1328155956866848}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E25","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F25","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!G25","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!H25","v":"N/A"}]
[]
[]
[]
[null,null,"PG3","Cable Video Server","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E31","v":216.09760588235292},{"$f":"'INPUT - Engineering Analysis'!F31","v":180.49270738636363},{"$f":"'INPUT - Engineering Analysis'!G31","v":153.6071392045454},{"$f":"'INPUT - Engineering Analysis'!H31","v":115.04944029711235}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C29,PC_LIST,0)-1)* 9) + MATCH(E29,EL_List,0),0)","v":213.15379999999999},{"$f":"OFFSET(MSP!$I$6,((MATCH($C29,PC_LIST,0)-1)* 9) + MATCH(F29,EL_List,0),0)","v":220.4836},{"$f":"OFFSET(MSP!$I$6,((MATCH($C29,PC_LIST,0)-1)* 9) + MATCH(G29,EL_List,0),0)","v":233.4682},{"$f":"OFFSET(MSP!$I$6,((MATCH($C29,PC_LIST,0)-1)* 9) + MATCH(H29,EL_List,0),0)","v":235.6088885989229}]
[null,null,null,"Incremental Selling Price",{"$f":"E32-$E32","v":0},{"$f":"F32-$E32","v":7.3298000000000059},{"$f":"G32-$E32","v":20.314400000000006},{"$f":"H32-$E32","v":22.455088598922913}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E34","v":24.831176470588236},{"$f":"'INPUT - Engineering Analysis'!F34","v":20.871022727272724},{"$f":"'INPUT - Engineering Analysis'!G34","v":16.97329545454545},{"$f":"'INPUT - Engineering Analysis'!H34","v":16.413736263736261}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E35","v":24.441176470588236},{"$f":"'INPUT - Engineering Analysis'!F35","v":20.49431818181818},{"$f":"'INPUT - Engineering Analysis'!G35","v":16.596590909090907},{"$f":"'INPUT - Engineering Analysis'!H35","v":10.651589584856634}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E36","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F36","v":20.49431818181818},{"$f":"'INPUT - Engineering Analysis'!G36","v":16.596590909090907},{"$f":"'INPUT - Engineering Analysis'!H36","v":10.651589584856634}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E37","v":24.831176470588236},{"$f":"'INPUT - Engineering Analysis'!F37","v":20.871022727272724},{"$f":"'INPUT - Engineering Analysis'!G37","v":20.950568181818181},{"$f":"'INPUT - Engineering Analysis'!H37","v":20.259890109890108}]
[]
[]
[]
[null,null,"PG4","Cable with DVR","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E43","v":242.73959999999997},{"$f":"'INPUT - Engineering Analysis'!F43","v":181.80484090909093},{"$f":"'INPUT - Engineering Analysis'!G43","v":144.17665909090914},{"$f":"'INPUT - Engineering Analysis'!H43","v":104.92405889578403}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C41,PC_LIST,0)-1)* 9) + MATCH(E41,EL_List,0),0)","v":159.9692},{"$f":"OFFSET(MSP!$I$6,((MATCH($C41,PC_LIST,0)-1)* 9) + MATCH(F41,EL_List,0),0)","v":173.32900000000001},{"$f":"OFFSET(MSP!$I$6,((MATCH($C41,PC_LIST,0)-1)* 9) + MATCH(G41,EL_List,0),0)","v":196.75219999999999},{"$f":"OFFSET(MSP!$I$6,((MATCH($C41,PC_LIST,0)-1)* 9) + MATCH(H41,EL_List,0),0)","v":199.05838059345467}]
[null,null,null,"Incremental Selling Price",{"$f":"E44-$E44","v":0},{"$f":"F44-$E44","v":13.359800000000007},{"$f":"G44-$E44","v":36.782999999999987},{"$f":"H44-$E44","v":39.089180593454671}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E46","v":27.71},{"$f":"'INPUT - Engineering Analysis'!F46","v":20.753977272727273},{"$f":"'INPUT - Engineering Analysis'!G46","v":16.458522727272729},{"$f":"'INPUT - Engineering Analysis'!H46","v":15.915934065934065}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E47","v":27.71},{"$f":"'INPUT - Engineering Analysis'!F47","v":20.753977272727273},{"$f":"'INPUT - Engineering Analysis'!G47","v":16.458522727272729},{"$f":"'INPUT - Engineering Analysis'!H47","v":10.355978623259062}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E48","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F48","v":20.753977272727273},{"$f":"'INPUT - Engineering Analysis'!G48","v":16.458522727272729},{"$f":"'INPUT - Engineering Analysis'!H48","v":10.355978623259062}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E49","v":27.71},{"$f":"'INPUT - Engineering Analysis'!F49","v":20.753977272727273},{"$f":"'INPUT - Engineering Analysis'!G49","v":16.458522727272729},{"$f":"'INPUT - Engineering Analysis'!H49","v":15.915934065934065}]
[]
[]
[]
[null,null,"PG5","Cable with DVR & Video Server","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E55","v":277.93290000000002},{"$f":"'INPUT - Engineering Analysis'!F55","v":207.16259375000001},{"$f":"'INPUT - Engineering Analysis'!G55","v":169.53441193181817},{"$f":"'INPUT - Engineering Analysis'!H55","v":120.90548425315627}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C53,PC_LIST,0)-1)* 9) + MATCH(E53,EL_List,0),0)","v":279.48380000000003},{"$f":"OFFSET(MSP!$I$6,((MATCH($C53,PC_LIST,0)-1)* 9) + MATCH(F53,EL_List,0),0)","v":298.47160000000002},{"$f":"OFFSET(MSP!$I$6,((MATCH($C53,PC_LIST,0)-1)* 9) + MATCH(G53,EL_List,0),0)","v":321.89480000000003},{"$f":"OFFSET(MSP!$I$6,((MATCH($C53,PC_LIST,0)-1)* 9) + MATCH(H53,EL_List,0),0)","v":324.12239133670442}]
[null,null,null,"Incremental Selling Price",{"$f":"E56-$E56","v":0},{"$f":"F56-$E56","v":18.987799999999993},{"$f":"G56-$E56","v":42.411000000000001},{"$f":"H56-$E56","v":44.638591336704394}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E58","v":31.89},{"$f":"'INPUT - Engineering Analysis'!F58","v":23.086931818181817},{"$f":"'INPUT - Engineering Analysis'!G58","v":18.791477272727271},{"$f":"'INPUT - Engineering Analysis'!H58","v":18.17197802197802}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E59","v":31.5},{"$f":"'INPUT - Engineering Analysis'!F59","v":22.710227272727273},{"$f":"'INPUT - Engineering Analysis'!G59","v":18.414772727272727},{"$f":"'INPUT - Engineering Analysis'!H59","v":10.871369804636853}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E60","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F60","v":22.710227272727273},{"$f":"'INPUT - Engineering Analysis'!G60","v":18.414772727272727},{"$f":"'INPUT - Engineering Analysis'!H60","v":10.871369804636853}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E61","v":31.89},{"$f":"'INPUT - Engineering Analysis'!F61","v":27.064204545454544},{"$f":"'INPUT - Engineering Analysis'!G61","v":22.768750000000001},{"$f":"'INPUT - Engineering Analysis'!H61","v":22.018131868131867}]
[]
[]
[]
[null,null,"PG6","Satellite Base","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E67","v":123.36999999999999},{"$f":"'INPUT - Engineering Analysis'!F67","v":90.591803278688502},{"$f":"'INPUT - Engineering Analysis'!G67","v":62.342000000000006},{"$f":"'INPUT - Engineering Analysis'!H67","v":47.240976542526134}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C65,PC_LIST,0)-1)* 9) + MATCH(E65,EL_List,0),0)","v":65.016800000000003},{"$f":"OFFSET(MSP!$I$6,((MATCH($C65,PC_LIST,0)-1)* 9) + MATCH(F65,EL_List,0),0)","v":70.17580000000001},{"$f":"OFFSET(MSP!$I$6,((MATCH($C65,PC_LIST,0)-1)* 9) + MATCH(G65,EL_List,0),0)","v":74.021600000000007},{"$f":"OFFSET(MSP!$I$6,((MATCH($C65,PC_LIST,0)-1)* 9) + MATCH(H65,EL_List,0),0)","v":75.269135663788319}]
[null,null,null,"Incremental Selling Price",{"$f":"E68-$E68","v":0},{"$f":"F68-$E68","v":5.159000000000006},{"$f":"G68-$E68","v":9.004800000000003},{"$f":"H68-$E68","v":10.252335663788315}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E70","v":14.5},{"$f":"'INPUT - Engineering Analysis'!F70","v":10.97189695550351},{"$f":"'INPUT - Engineering Analysis'!G70","v":7.4},{"$f":"'INPUT - Engineering Analysis'!H70","v":7.2223999999999995}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E71","v":13.5},{"$f":"'INPUT - Engineering Analysis'!F71","v":10.081967213114751},{"$f":"'INPUT - Engineering Analysis'!G71","v":7},{"$f":"'INPUT - Engineering Analysis'!H71","v":4.6394431172483692}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E72","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F72","v":10.081967213114751},{"$f":"'INPUT - Engineering Analysis'!G72","v":7},{"$f":"'INPUT - Engineering Analysis'!H72","v":4.6394431172483692}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E73","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F73","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!G73","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!H73","v":"N/A"}]
[]
[]
[]
[null,null,"PG7","Satellite Video Client","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E79","v":130.08599999999998},{"$f":"'INPUT - Engineering Analysis'!F79","v":94.749555035128793},{"$f":"'INPUT - Engineering Analysis'!G79","v":79.363138173302104},{"$f":"'INPUT - Engineering Analysis'!H79","v":61.774890057382557}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C77,PC_LIST,0)-1)* 9) + MATCH(E77,EL_List,0),0)","v":72.788800000000009},{"$f":"OFFSET(MSP!$I$6,((MATCH($C77,PC_LIST,0)-1)* 9) + MATCH(F77,EL_List,0),0)","v":77.947800000000001},{"$f":"OFFSET(MSP!$I$6,((MATCH($C77,PC_LIST,0)-1)* 9) + MATCH(G77,EL_List,0),0)","v":83.575800000000015},{"$f":"OFFSET(MSP!$I$6,((MATCH($C77,PC_LIST,0)-1)* 9) + MATCH(H77,EL_List,0),0)","v":84.30259836126092}]
[null,null,null,"Incremental Selling Price",{"$f":"E80-$E80","v":0},{"$f":"F80-$E80","v":5.1589999999999918},{"$f":"G80-$E80","v":10.787000000000006},{"$f":"H80-$E80","v":11.51379836126091}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E82","v":15.6},{"$f":"'INPUT - Engineering Analysis'!F82","v":11.950819672131145},{"$f":"'INPUT - Engineering Analysis'!G82","v":10.1943793911007},{"$f":"'INPUT - Engineering Analysis'!H82","v":9.9497142857142826}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E83","v":13.8},{"$f":"'INPUT - Engineering Analysis'!F83","v":10.348946135831381},{"$f":"'INPUT - Engineering Analysis'!G83","v":8.5925058548009368},{"$f":"'INPUT - Engineering Analysis'!H83","v":5.8587220076361888}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E84","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F84","v":10.348946135831381},{"$f":"'INPUT - Engineering Analysis'!G84","v":8.5925058548009368},{"$f":"'INPUT - Engineering Analysis'!H84","v":5.8587220076361888}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E85","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F85","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!G85","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!H85","v":"N/A"}]
[]
[]
[]
[null,null,"PG8","Satellite Video Server","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E91","v":186.29170588235294},{"$f":"'INPUT - Engineering Analysis'!F91","v":155.75408823529412},{"$f":"'INPUT - Engineering Analysis'!G91","v":126.34599431818181},{"$f":"'INPUT - Engineering Analysis'!H91","v":93.409792874592185}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C89,PC_LIST,0)-1)* 9) + MATCH(E89,EL_List,0),0)","v":119.31359999999999},{"$f":"OFFSET(MSP!$I$6,((MATCH($C89,PC_LIST,0)-1)* 9) + MATCH(F89,EL_List,0),0)","v":124.5262},{"$f":"OFFSET(MSP!$I$6,((MATCH($C89,PC_LIST,0)-1)* 9) + MATCH(G89,EL_List,0),0)","v":136.37180000000001},{"$f":"OFFSET(MSP!$I$6,((MATCH($C89,PC_LIST,0)-1)* 9) + MATCH(H89,EL_List,0),0)","v":138.21810141929825}]
[null,null,null,"Incremental Selling Price",{"$f":"E92-$E92","v":0},{"$f":"F92-$E92","v":5.212600000000009},{"$f":"G92-$E92","v":17.058200000000014},{"$f":"H92-$E92","v":18.904501419298256}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E94","v":21.641176470588235},{"$f":"'INPUT - Engineering Analysis'!F94","v":18.41764705882353},{"$f":"'INPUT - Engineering Analysis'!G94","v":14.210227272727273},{"$f":"'INPUT - Engineering Analysis'!H94","v":13.741758241758243}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E95","v":20.741176470588236},{"$f":"'INPUT - Engineering Analysis'!F95","v":17.517647058823528},{"$f":"'INPUT - Engineering Analysis'!G95","v":13.340909090909092},{"$f":"'INPUT - Engineering Analysis'!H95","v":8.2643625781900258}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E96","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F96","v":17.517647058823528},{"$f":"'INPUT - Engineering Analysis'!G96","v":13.340909090909092},{"$f":"'INPUT - Engineering Analysis'!H96","v":8.2643625781900258}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E97","v":21.641176470588235},{"$f":"'INPUT - Engineering Analysis'!F97","v":18.41764705882353},{"$f":"'INPUT - Engineering Analysis'!G97","v":18.1875},{"$f":"'INPUT - Engineering Analysis'!H97","v":17.587912087912088}]
[]
[]
[]
[null,null,"PG9","Satellite with DVR","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E103","v":217.46699999999998},{"$f":"'INPUT - Engineering Analysis'!F103","v":155.17269886363633},{"$f":"'INPUT - Engineering Analysis'!G103","v":120.33178977272725},{"$f":"'INPUT - Engineering Analysis'!H103","v":86.136141535454811}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C101,PC_LIST,0)-1)* 9) + MATCH(E101,EL_List,0),0)","v":131.3468},{"$f":"OFFSET(MSP!$I$6,((MATCH($C101,PC_LIST,0)-1)* 9) + MATCH(F101,EL_List,0),0)","v":144.70660000000001},{"$f":"OFFSET(MSP!$I$6,((MATCH($C101,PC_LIST,0)-1)* 9) + MATCH(G101,EL_List,0),0)","v":164.87360000000001},{"$f":"OFFSET(MSP!$I$6,((MATCH($C101,PC_LIST,0)-1)* 9) + MATCH(H101,EL_List,0),0)","v":166.7589833919188}]
[null,null,null,"Incremental Selling Price",{"$f":"E104-$E104","v":0},{"$f":"F104-$E104","v":13.359800000000007},{"$f":"G104-$E104","v":33.526800000000009},{"$f":"H104-$E104","v":35.412183391918802}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E106","v":25.2},{"$f":"'INPUT - Engineering Analysis'!F106","v":18.329545454545453},{"$f":"'INPUT - Engineering Analysis'!G106","v":14.352272727272725},{"$f":"'INPUT - Engineering Analysis'!H106","v":13.879120879120878}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E107","v":24.3},{"$f":"'INPUT - Engineering Analysis'!F107","v":17.46022727272727},{"$f":"'INPUT - Engineering Analysis'!G107","v":13.482954545454543},{"$f":"'INPUT - Engineering Analysis'!H107","v":8.1667989829655063}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E108","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F108","v":17.46022727272727},{"$f":"'INPUT - Engineering Analysis'!G108","v":13.482954545454543},{"$f":"'INPUT - Engineering Analysis'!H108","v":8.1667989829655063}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E109","v":25.2},{"$f":"'INPUT - Engineering Analysis'!F109","v":18.329545454545453},{"$f":"'INPUT - Engineering Analysis'!G109","v":14.352272727272725},{"$f":"'INPUT - Engineering Analysis'!H109","v":13.879120879120878}]
[]
[]
[]
[null,null,"PG10","Satellite with DVR & Video Server","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E115","v":248.12699999999998},{"$f":"'INPUT - Engineering Analysis'!F115","v":177.11417613636365},{"$f":"'INPUT - Engineering Analysis'!G115","v":142.27326704545453},{"$f":"'INPUT - Engineering Analysis'!H115","v":99.279408032939742}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C113,PC_LIST,0)-1)* 9) + MATCH(E113,EL_List,0),0)","v":185.64359999999999},{"$f":"OFFSET(MSP!$I$6,((MATCH($C113,PC_LIST,0)-1)* 9) + MATCH(F113,EL_List,0),0)","v":204.63139999999999},{"$f":"OFFSET(MSP!$I$6,((MATCH($C113,PC_LIST,0)-1)* 9) + MATCH(G113,EL_List,0),0)","v":224.79840000000002},{"$f":"OFFSET(MSP!$I$6,((MATCH($C113,PC_LIST,0)-1)* 9) + MATCH(H113,EL_List,0),0)","v":226.66281191136088}]
[null,null,null,"Incremental Selling Price",{"$f":"E116-$E116","v":0},{"$f":"F116-$E116","v":18.987799999999993},{"$f":"G116-$E116","v":39.154800000000023},{"$f":"H116-$E116","v":41.019211911360884}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E118","v":28.7},{"$f":"'INPUT - Engineering Analysis'!F118","v":20.005681818181813},{"$f":"'INPUT - Engineering Analysis'!G118","v":16.028409090909086},{"$f":"'INPUT - Engineering Analysis'!H118","v":15.499999999999996}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E119","v":27.8},{"$f":"'INPUT - Engineering Analysis'!F119","v":19.136363636363637},{"$f":"'INPUT - Engineering Analysis'!G119","v":15.159090909090908},{"$f":"'INPUT - Engineering Analysis'!H119","v":8.4863299377452037}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E120","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F120","v":19.136363636363637},{"$f":"'INPUT - Engineering Analysis'!G120","v":15.159090909090908},{"$f":"'INPUT - Engineering Analysis'!H120","v":8.4863299377452037}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E121","v":28.7},{"$f":"'INPUT - Engineering Analysis'!F121","v":23.982954545454543},{"$f":"'INPUT - Engineering Analysis'!G121","v":20.005681818181813},{"$f":"'INPUT - Engineering Analysis'!H121","v":19.346153846153843}]
[]
[]
[]
[null,null,"PG11","IP Base","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E127","v":107.08369999999999},{"$f":"'INPUT - Engineering Analysis'!F127","v":94.228297423887597},{"$f":"'INPUT - Engineering Analysis'!G127","v":70.738367681498843},{"$f":"'INPUT - Engineering Analysis'!H127","v":60.167990216356934}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C125,PC_LIST,0)-1)* 9) + MATCH(E125,EL_List,0),0)","v":62.377000000000002},{"$f":"OFFSET(MSP!$I$6,((MATCH($C125,PC_LIST,0)-1)* 9) + MATCH(F125,EL_List,0),0)","v":63.435600000000001},{"$f":"OFFSET(MSP!$I$6,((MATCH($C125,PC_LIST,0)-1)* 9) + MATCH(G125,EL_List,0),0)","v":68.125600000000006},{"$f":"OFFSET(MSP!$I$6,((MATCH($C125,PC_LIST,0)-1)* 9) + MATCH(H125,EL_List,0),0)","v":70.428724644315153}]
[null,null,null,"Incremental Selling Price",{"$f":"E128-$E128","v":0},{"$f":"F128-$E128","v":1.0585999999999984},{"$f":"G128-$E128","v":5.7486000000000033},{"$f":"H128-$E128","v":8.0517246443151507}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E130","v":12.42},{"$f":"'INPUT - Engineering Analysis'!F130","v":11.052927400468384},{"$f":"'INPUT - Engineering Analysis'!G130","v":8.3714285714285737},{"$f":"'INPUT - Engineering Analysis'!H130","v":8.1705142857142867}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E131","v":11.95},{"$f":"'INPUT - Engineering Analysis'!F131","v":10.634660421545668},{"$f":"'INPUT - Engineering Analysis'!G131","v":7.9531615925058556},{"$f":"'INPUT - Engineering Analysis'!H131","v":6.3323652242315758}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E132","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F132","v":10.634660421545668},{"$f":"'INPUT - Engineering Analysis'!G132","v":7.9531615925058556},{"$f":"'INPUT - Engineering Analysis'!H132","v":6.3323652242315758}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E133","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F133","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!G133","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!H133","v":"N/A"}]
[]
[]
[]
[null,null,"PG12","IP Video Client","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E139","v":114.96770000000001},{"$f":"'INPUT - Engineering Analysis'!F139","v":101.24450351288056},{"$f":"'INPUT - Engineering Analysis'!G139","v":77.754573770491817},{"$f":"'INPUT - Engineering Analysis'!H139","v":64.475278287978597}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C137,PC_LIST,0)-1)* 9) + MATCH(E137,EL_List,0),0)","v":69.412000000000006},{"$f":"OFFSET(MSP!$I$6,((MATCH($C137,PC_LIST,0)-1)* 9) + MATCH(F137,EL_List,0),0)","v":70.470600000000005},{"$f":"OFFSET(MSP!$I$6,((MATCH($C137,PC_LIST,0)-1)* 9) + MATCH(G137,EL_List,0),0)","v":75.160600000000002},{"$f":"OFFSET(MSP!$I$6,((MATCH($C137,PC_LIST,0)-1)* 9) + MATCH(H137,EL_List,0),0)","v":77.099254031602754}]
[null,null,null,"Incremental Selling Price",{"$f":"E140-$E140","v":0},{"$f":"F140-$E140","v":1.0585999999999984},{"$f":"G140-$E140","v":5.7485999999999962},{"$f":"H140-$E140","v":7.6872540316027482}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E142","v":13.32},{"$f":"'INPUT - Engineering Analysis'!F142","v":11.853864168618268},{"$f":"'INPUT - Engineering Analysis'!G142","v":9.1723653395784552},{"$f":"'INPUT - Engineering Analysis'!H142","v":8.9522285714285719}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E143","v":12.85},{"$f":"'INPUT - Engineering Analysis'!F143","v":11.435597189695551},{"$f":"'INPUT - Engineering Analysis'!G143","v":8.754098360655739},{"$f":"'INPUT - Engineering Analysis'!H143","v":6.7046469440739074}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E144","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F144","v":11.435597189695551},{"$f":"'INPUT - Engineering Analysis'!G144","v":8.754098360655739},{"$f":"'INPUT - Engineering Analysis'!H144","v":6.7046469440739074}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E145","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F145","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!G145","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!H145","v":"N/A"}]
[]
[]
[]
[null,null,"PG13","IP Video Server","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E151","v":115.5444},{"$f":"'INPUT - Engineering Analysis'!F151","v":100.09787353629976},{"$f":"'INPUT - Engineering Analysis'!G151","v":76.607943793911019},{"$f":"'INPUT - Engineering Analysis'!H151","v":63.36520042308905}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C149,PC_LIST,0)-1)* 9) + MATCH(E149,EL_List,0),0)","v":69.412000000000006},{"$f":"OFFSET(MSP!$I$6,((MATCH($C149,PC_LIST,0)-1)* 9) + MATCH(F149,EL_List,0),0)","v":70.470600000000005},{"$f":"OFFSET(MSP!$I$6,((MATCH($C149,PC_LIST,0)-1)* 9) + MATCH(G149,EL_List,0),0)","v":75.160600000000002},{"$f":"OFFSET(MSP!$I$6,((MATCH($C149,PC_LIST,0)-1)* 9) + MATCH(H149,EL_List,0),0)","v":77.109341792395099}]
[null,null,null,"Incremental Selling Price",{"$f":"E152-$E152","v":0},{"$f":"F152-$E152","v":1.0585999999999984},{"$f":"G152-$E152","v":5.7485999999999962},{"$f":"H152-$E152","v":7.6973417923950933}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E154","v":13.69},{"$f":"'INPUT - Engineering Analysis'!F154","v":12.183138173302106},{"$f":"'INPUT - Engineering Analysis'!G154","v":9.5016393442622959},{"$f":"'INPUT - Engineering Analysis'!H154","v":9.2736000000000018}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E155","v":12.49},{"$f":"'INPUT - Engineering Analysis'!F155","v":11.115222482435597},{"$f":"'INPUT - Engineering Analysis'!G155","v":8.433723653395786},{"$f":"'INPUT - Engineering Analysis'!H155","v":6.3934169900224074}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E156","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F156","v":11.115222482435597},{"$f":"'INPUT - Engineering Analysis'!G156","v":8.433723653395786},{"$f":"'INPUT - Engineering Analysis'!H156","v":6.3934169900224074}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E157","v":13.69},{"$f":"'INPUT - Engineering Analysis'!F157","v":12.183138173302106},{"$f":"'INPUT - Engineering Analysis'!G157","v":9.5016393442622959},{"$f":"'INPUT - Engineering Analysis'!H157","v":9.2736000000000018}]
[]
[]
[]
[null,null,"PG14","IP with DVR","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E163","v":145.71530000000001},{"$f":"'INPUT - Engineering Analysis'!F163","v":119.07606534090907},{"$f":"'INPUT - Engineering Analysis'!G163","v":87.333923295454554},{"$f":"'INPUT - Engineering Analysis'!H163","v":73.489251505717462}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C161,PC_LIST,0)-1)* 9) + MATCH(E161,EL_List,0),0)","v":107.57520000000001},{"$f":"OFFSET(MSP!$I$6,((MATCH($C161,PC_LIST,0)-1)* 9) + MATCH(F161,EL_List,0),0)","v":115.72240000000001},{"$f":"OFFSET(MSP!$I$6,((MATCH($C161,PC_LIST,0)-1)* 9) + MATCH(G161,EL_List,0),0)","v":136.47900000000001},{"$f":"OFFSET(MSP!$I$6,((MATCH($C161,PC_LIST,0)-1)* 9) + MATCH(H161,EL_List,0),0)","v":139.85468096232833}]
[null,null,null,"Incremental Selling Price",{"$f":"E164-$E164","v":0},{"$f":"F164-$E164","v":8.147199999999998},{"$f":"G164-$E164","v":28.903800000000004},{"$f":"H164-$E164","v":32.279480962328321}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E166","v":18.73},{"$f":"'INPUT - Engineering Analysis'!F166","v":15.19375},{"$f":"'INPUT - Engineering Analysis'!G166","v":10.489204545454546},{"$f":"'INPUT - Engineering Analysis'!H166","v":10.143406593406594}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E167","v":13.7},{"$f":"'INPUT - Engineering Analysis'!F167","v":12.934090909090907},{"$f":"'INPUT - Engineering Analysis'!G167","v":9.7556818181818166},{"$f":"'INPUT - Engineering Analysis'!H167","v":7.6668569959006634}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E168","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F168","v":12.934090909090907},{"$f":"'INPUT - Engineering Analysis'!G168","v":9.7556818181818166},{"$f":"'INPUT - Engineering Analysis'!H168","v":7.6668569959006634}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E169","v":18.73},{"$f":"'INPUT - Engineering Analysis'!F169","v":15.19375},{"$f":"'INPUT - Engineering Analysis'!G169","v":10.489204545454546},{"$f":"'INPUT - Engineering Analysis'!H169","v":10.143406593406594}]
[]
[]
[]
[null,null,"PG15","IP with DVR & Video Server","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E175","v":151.05889999999999},{"$f":"'INPUT - Engineering Analysis'!F175","v":124.23749715909092},{"$f":"'INPUT - Engineering Analysis'!G175","v":92.495355113636364},{"$f":"'INPUT - Engineering Analysis'!H175","v":78.480526230992197}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C173,PC_LIST,0)-1)* 9) + MATCH(E173,EL_List,0),0)","v":128.6936},{"$f":"OFFSET(MSP!$I$6,((MATCH($C173,PC_LIST,0)-1)* 9) + MATCH(F173,EL_List,0),0)","v":136.8408},{"$f":"OFFSET(MSP!$I$6,((MATCH($C173,PC_LIST,0)-1)* 9) + MATCH(G173,EL_List,0),0)","v":157.59740000000002},{"$f":"OFFSET(MSP!$I$6,((MATCH($C173,PC_LIST,0)-1)* 9) + MATCH(H173,EL_List,0),0)","v":161.88131802799222}]
[null,null,null,"Incremental Selling Price",{"$f":"E176-$E176","v":0},{"$f":"F176-$E176","v":8.147199999999998},{"$f":"G176-$E176","v":28.903800000000018},{"$f":"H176-$E176","v":33.187718027992219}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E178","v":19.34},{"$f":"'INPUT - Engineering Analysis'!F178","v":15.782954545454544},{"$f":"'INPUT - Engineering Analysis'!G178","v":11.078409090909091},{"$f":"'INPUT - Engineering Analysis'!H178","v":10.713186813186814}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E179","v":14.31},{"$f":"'INPUT - Engineering Analysis'!F179","v":13.523295454545453},{"$f":"'INPUT - Engineering Analysis'!G179","v":10.344886363636363},{"$f":"'INPUT - Engineering Analysis'!H179","v":8.2366372156808847}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E180","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F180","v":13.523295454545453},{"$f":"'INPUT - Engineering Analysis'!G180","v":10.344886363636363},{"$f":"'INPUT - Engineering Analysis'!H180","v":8.2366372156808847}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E181","v":19.34},{"$f":"'INPUT - Engineering Analysis'!F181","v":15.782954545454544},{"$f":"'INPUT - Engineering Analysis'!G181","v":11.078409090909091},{"$f":"'INPUT - Engineering Analysis'!H181","v":10.713186813186814}]
[]
[]
[]
[null,null,"PG16","OTT","Baseline","EL 1","EL 2"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E187","v":68.276899999999998},{"$f":"'INPUT - Engineering Analysis'!F187","v":19.104099999999999},{"$f":"'INPUT - Engineering Analysis'!G187","v":5.894750000000001}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C185,PC_LIST,0)-1)* 9) + MATCH(E185,EL_List,0),0)","v":77.277800000000013},{"$f":"OFFSET(MSP!$I$6,((MATCH($C185,PC_LIST,0)-1)* 9) + MATCH(F185,EL_List,0),0)","v":66.035200000000003},{"$f":"OFFSET(MSP!$I$6,((MATCH($C185,PC_LIST,0)-1)* 9) + MATCH(G185,EL_List,0),0)","v":70.162400000000005}]
[null,null,null,"Incremental Selling Price",{"$f":"E188-$E188","v":0},{"$f":"F188-$E188","v":-11.24260000000001},{"$f":"G188-$E188","v":-7.1154000000000082}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E190","v":13.48},{"$f":"'INPUT - Engineering Analysis'!F190","v":7.04},{"$f":"'INPUT - Engineering Analysis'!G190","v":1.87}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E191","v":0.52},{"$f":"'INPUT - Engineering Analysis'!F191","v":0.18},{"$f":"'INPUT - Engineering Analysis'!G191","v":0.18}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E192","v":12.5},{"$f":"'INPUT - Engineering Analysis'!F192","v":0.18},{"$f":"'INPUT - Engineering Analysis'!G192","v":0.18}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E193","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F193","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!G193","v":"N/A"}]
[]
[]
[]
[null,null,"PG17","Thin-client","Baseline","EL 1","EL 2","EL 3"]
[]
[null,null,null,"Annual Energy Consumption",{"$f":"'INPUT - Engineering Analysis'!E199","v":79.891199999999998},{"$f":"'INPUT - Engineering Analysis'!F199","v":66.182449648711952},{"$f":"'INPUT - Engineering Analysis'!G199","v":47.216399999999993},{"$f":"'INPUT - Engineering Analysis'!H199","v":43.151435851794261}]
[null,null,null,"Manufacturer Selling Price",{"$f":"OFFSET(MSP!$I$6,((MATCH($C197,PC_LIST,0)-1)* 9) + MATCH(E197,EL_List,0)-1,0)","v":54.189599999999999},{"$f":"OFFSET(MSP!$I$6,((MATCH($C197,PC_LIST,0)-1)* 9) + MATCH(F197,EL_List,0)-1,0)","v":60.876200000000004},{"$f":"OFFSET(MSP!$I$6,((MATCH($C197,PC_LIST,0)-1)* 9) + MATCH(G197,EL_List,0)-1,0)","v":64.025200000000012},{"$f":"OFFSET(MSP!$I$6,((MATCH($C197,PC_LIST,0)-1)* 9) + MATCH(H197,EL_List,0)-1,0)","v":64.614800000000002}]
[null,null,null,"Incremental Selling Price",{"$f":"E200-$E200","v":0},{"$f":"F200-$E200","v":6.6866000000000057},{"$f":"G200-$E200","v":9.8356000000000137},{"$f":"H200-$E200","v":10.425200000000004}]
[null,null,null,"PWATCH",{"$f":"'INPUT - Engineering Analysis'!E202","v":9.1199999999999992},{"$f":"'INPUT - Engineering Analysis'!F202","v":10.458079625292742},{"$f":"'INPUT - Engineering Analysis'!G202","v":5.9},{"$f":"'INPUT - Engineering Analysis'!H202","v":5.7584}]
[null,null,null,"PSLEEP",{"$f":"'INPUT - Engineering Analysis'!E203","v":9.1199999999999992},{"$f":"'INPUT - Engineering Analysis'!F203","v":6.3597189695550354},{"$f":"'INPUT - Engineering Analysis'!G203","v":5.18},{"$f":"'INPUT - Engineering Analysis'!H203","v":4.583194818983765}]
[null,null,null,"PAPD",{"$f":"'INPUT - Engineering Analysis'!E204","v":9.1199999999999992},{"$f":"'INPUT - Engineering Analysis'!F204","v":6.3597189695550354},{"$f":"'INPUT - Engineering Analysis'!G204","v":5.18},{"$f":"'INPUT - Engineering Analysis'!H204","v":4.583194818983765}]
[null,null,null,"PMULTISTREAM",{"$f":"'INPUT - Engineering Analysis'!E205","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!F205","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!G205","v":"N/A"},{"$f":"'INPUT - Engineering Analysis'!H205","v":"N/A"}]

{"sheet":"Intro","index":5,"n_rows":20,"n_cols":9,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,8,1,9]]}
[]
[null,null,"Introduction",null,null,null,null,null,"Navigation"]
[]
[]
[]
[null,null,"NAVIGANT CONSULTING, INC.",null,null,null,"Government"]
[null,null,"1200 19th Street NW, Suite 700",null,null,null,"Regulatory Impact"]
[null,null,"Washington DC 20036",null,null,null,"Model  (GRIM)"]
[]
[null,null,"Set-top Box Efficiency Standards",null,null,null,"Prepared on February 19, 2013"]
[]
[]
[]
[null,null,"Because software is inherently complex and may not"]
[null,null,"be completely free of errors, you are advised to verify"]
[null,null,"your work.  In no event will Navigant Consulting be liable"]
[null,null,"for direct, indirect, special, incidental, or"]
[null,null,"consequential damages arising out of the use of"]
[null,null,"or inability to use the software or documentation,"]
[null,null,"even if advised of the possibility of such damages."]

{"sheet":"Instructions","index":6,"n_rows":9,"n_cols":12,"rows_kept":9,"cut":false,"hidden":false,"merged":[[8,2,8,11],[9,2,9,11],[1,11,1,12],[6,2,6,11],[7,2,7,11]]}
[]
[null,null,"Instructions",null,null,null,null,null,null,null,null,"Navigation"]
[]
[]
[null,null,"Welcome to the Government Regulatory Impact Model (GRIM) for the \nSet-top Box Efficiency Standards Rulemaking"]
[null,null,"User Instructions"]
[null,null,"1.  Dark blue tabs contain input from other analyses and ouputs that feed into other analyses.  The orange-tabbed sheets pertain to overview information.  The light blue-tabbed sheets refer to input information pulled from other analyses or developed specifically for the GRIM.  The purple-tabbed sheets represent calculations.  The green-tabbed sheets contain numerical and graphical output for the set-top box manufacturing industry, whereas these tabs are gray in color for the sheets which contain numerical output for each MVPD industry.  See the Navigation Tab (orange) for a map of the tabs in this spreadsheet."]
[null,null,"2.  Use the \"Scenario\" sheet (light blue) to choose the desired scenario. Check boxes to select the desired product groups for analysis. Use the drop down menu in cell F5 to examine effects at a particular trial standard level (TSL) for the selected product group(s). Cells F7 and F11 are used to select the markup and price trend scenarios respectively."]
[null,null,"3.  After selecting the desired scenarios, click on the red button  in the \"Scenario\" sheet to populate the INPV tables located in the  \"Summary Report\" sheet.  These results are the primary output of the MIA."]

{"sheet":"Navigation","index":7,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[6,14,7,14],[6,2,7,2],[9,2,10,2],[12,2,13,2],[18,2,19,2],[21,12,22,12],[15,2,16,2],[6,6,7,6],[9,6,10,6],[12,6,13,6],[15,6,16,6],[18,6,19,6],[6,4,7,4],[9,4,10,4],[12,4,13,4],[15,4,16,4],[18,4,19,4],[24,12,25,12],[27,12,28,12],[6,8,7,8],[9,8,10,8],[12,8,13,8],[6,10,7,10],[9,10,10,10],[6,12,7,12],[9,12,10,12],[12,12,13,12],[15,12,16,12],[18,12,19,12],[12,10,13,10],[15,10,16,10],[18,10,19,10],[21,10,22,10],[24,10,25,10],[21,6,22,6],[24,6,25,6],[27,6,28,6],[30,6,31,6],[27,10,28,10]]}
[]
[null,"Navigation"]
[]
[]
[null,null,"INPUT / OUTPUT",null,"Information Tabs",null,"Input Tabs",null,"Calculation Tabs",null,"DCF and Summary Tabs",null,"Graphical Output",null,"Primary Results"]
[]
[null,null,"INPUT - Engineering Analysis",null,"Intro",null,"Scenario",null,"MSP",null,"Base Case DCF",null,"Data for Graphs",null,"Summary Report"]
[]
[]
[null,null,"INPUT - Shipments Analysis",null,"Instructions",null,"Financials",null,"Base Revenue & Cost",null,"Standards Case DCF",null,"Dashboard"]
[]
[]
[null,null,"INPUT - Efficiency Distribution",null,"Navigation",null,"EL and TSL Setup",null,"Standards Revenue & Cost",null,"Cable Base \nCase DCF",null,"Cable \nData for Graphs"]
[]
[]
[null,null,"INPUT - Price Trends",null,"Glossary of Terms",null,"Markups",null,null,null,"Cable Standards Case DCF",null,"Cable \nDashboard"]
[]
[]
[null,null,"OUTPUT - LCC and NIA",null,"INPV Calculation",null,"MPC Breakdown",null,null,null,"Satellite Base \nCase DCF",null,"Satellite \nData for Graphs"]
[]
[]
[null,null,null,null,null,null,"Price Trends",null,null,null,"Satellite Standards Case DCF",null,"Satellite \nDashboard"]
[]
[]
[null,null,null,null,null,null,"Shipments",null,null,null,"IPTV Base \nCase DCF",null,"IPTV \nData for Graphs"]
[]
[]
[null,null,null,null,null,null,"Conversion Costs",null,null,null,"IPTV Standards Case DCF",null,"IPTV \nDashboard"]
[]
[]
[null,null,null,null,null,null,"Conversion Cost Timing"]

{"sheet":"Glossary","index":8,"n_rows":40,"n_cols":5,"rows_kept":40,"cut":false,"hidden":false,"merged":[[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[38,3,38,4],[39,3,39,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4]]}
[]
[null,null,"Glossary",null,"Navigation"]
[]
[]
[null,null,"Base Case","The \"no standard\" case.  The industry valuation is conducted assuming that an energy conservation standard is not implemented."]
[null,null,"Capital Conversion Costs","One-time investments in plant, property, and equipment resulting from an energy conservation standard's implementation."]
[null,null,"Capital Expenditures","Outlay of money to acquire or improve capital assets such as plant, property, and equipment."]
[null,null,"Conversion Costs","Conversion costs include Product Conversion Costs and Capital Conversion Costs.  "]
[null,null,"Cost of Goods Sold (COGS)","The cost of buying raw materials and producing finished goods.  COGS includes materials, labor, overhead, and depreciation."]
[null,null,"Depreciation","Amortization of fixed assets (such as PPE) to allocate the cost over their depreciable life.  \nDepreciation does not reduce free cash flow, but it does reduce taxable income."]
[null,null,"Discount Rate","Weighted average cost of capital"]
[null,null,"Earnings Before Interest and Taxes (EBIT)","Revenue less COGS and SG&A expenses (including R&D, product conversion expenses, and annual compliance costs).  \nEBIT equals earnings before taxes (EBT) in the \"income statement\" portion of the GRIM.","Revenue less COGS and SG&A expenses (including R&D, product conversion expenses, and annual compliance costs).  \nEBIT equals earnings before taxes (EBT) in the \"income statement\" portion of the GRIM."]
[null,null,"Free Cash Flow","Cash not required for operations or for reinvestment.","Cash not required for operations or for reinvestment."]
[null,null,"Governmental Regulatory Impact Model (GRIM)","The industry cash flow model used by DOE to assess impacts on manufacturers due to proposed energy conservation standards.","The industry cash flow model used by DOE to assess impacts on manufacturers due to proposed energy conservation standards."]
[null,null,"(Income) Tax Rate","The effective tax rate assessed on a company's earnings before taxes (EBT).","The effective tax rate assessed on a company's earnings before taxes (EBT)."]
[null,null,"Industry Net Present Value (INPV)","The discounted sum of industry free cash flows plus a discounted terminal value.","The discounted sum of industry free cash flows plus a discounted terminal value."]
[null,null,"Labor Costs ","The portion of COGS that includes direct labor, commissions, dismissal pay, bonuses, vacation, sick leave, social security contributions, fringe, and assembly labor up-time.","The portion of COGS that includes direct labor, commissions, dismissal pay, bonuses, vacation, sick leave, social security contributions, fringe, and assembly labor up-time."]
[null,null,"Manufacturer Impact Analysis (MIA)","The analysis of potential impacts on manufacturers resulting from various trial standard levels (TSLs).  The MIA influences the energy conservation standards that are proposed in the NOPR.  The MIA will be published in the TSD that accompanies the NOPR.","The analysis of potential impacts on manufacturers resulting from various trial standard levels (TSLs).  The MIA influences the energy conservation standards that are proposed in the NOPR.  The MIA will be published in the TSD that accompanies the NOPR."]
[null,null,"Manufacturer Markup","The markup that converts Full Production Cost to a Manufacturer Selling Price.  The manufacturer markup includes SG&A, R&D, interest, and profit.","The markup that converts Full Production Cost to a Manufacturer Selling Price.  The manufacturer markup includes SG&A, R&D, interest, and profit."]
[null,null,"Manufacturer Selling Price","The result of applying the Manufacturer Markup to the Full Production Cost. ","The result of applying the Manufacturer Markup to the Full Production Cost. "]
[null,null,"Manufacturing Production Cost","Includes direct labor, direct material, factory overhead, and depreciation.  This includes the same cost categories that comprise \nCost of Goods Sold in the discounted cash flow analysis.","Includes direct labor, direct material, factory overhead, and depreciation.  This includes the same cost categories that comprise \nCost of Goods Sold in the discounted cash flow analysis."]
[null,null,"Material Costs ","The portion of COGS that includes all materials and scrap.","The portion of COGS that includes all materials and scrap."]
[null,null,"Net Operating Profit After Taxes (NOPAT)","EBIT less taxes.","EBIT less taxes."]
[null,null,"Notice of Proposed Rulemaking (NOPR)","Federal Register notice detailing analyses conducted by the DOE to establish proposed energy conservation standards.  \nThe GRIM and associated Manufacturer Impact Analysis (MIA) will be incorporated in the NOPR and the NOPR TSD.","Federal Register notice detailing analyses conducted by the DOE to establish proposed energy conservation standards.  \nThe GRIM and associated Manufacturer Impact Analysis (MIA) will be incorporated in the NOPR and the NOPR TSD."]
[null,null,"Overhead (factory overhead)","The portion of COGS that includes indirect labor, indirect material, maintenance, depreciation, property taxes, and insurance related to assets.","The portion of COGS that includes indirect labor, indirect material, maintenance, depreciation, property taxes, and insurance related to assets."]
[null,null,"Product Conversion Expenses","Non-capital conversion costs incurred prior to the energy conservation standard's effective date.  Product conversion expenses include engineering design costs, marketing, and preparation for testing.","Non-capital conversion costs incurred prior to the energy conservation standard's effective date.  Product conversion expenses include engineering design costs, marketing, and preparation for testing."]
[null,null,"Product Mix","The mix of product efficiencies sold by a company or industry.","The mix of product efficiencies sold by a company or industry."]
[null,null,"Property, Plant, & Equipment, net (PPE, net)","PPE are fixed assets, or long-lived assets, including building, machinery, and equipment.  PPE, net is PPE less accumulated depreciation.","PPE are fixed assets, or long-lived assets, including building, machinery, and equipment.  PPE, net is PPE less accumulated depreciation."]
[null,null,"Return on Invested Capital (ROIC)","ROIC is equal to NOPAT / (PPE, net working capital).  When ROIC is greater than WACC, a company or industry is creating value.","ROIC is equal to NOPAT / (PPE, net working capital).  When ROIC is greater than WACC, a company or industry is creating value."]
[null,null,"Return on Sales","Return on Sales is equal to EBIT / revenue.","Return on Sales is equal to EBIT / revenue."]
[null,null,"Revenue","Net sales.","Net sales."]
[null,null,"Selling, General, and Administrative Expenses (SG&A)","A major component of the manufacturer selling price, accounted for in the GRIM as part of the Non-Production Cost markup.  See Product Costs.","A major component of the manufacturer selling price, accounted for in the GRIM as part of the Non-Production Cost markup.  See Product Costs."]
[null,null,"Shipment Model","A sub-model used in the National Impact Analysis that provides base case and standard case shipment projections.","A sub-model used in the National Impact Analysis that provides base case and standard case shipment projections."]
[null,null,"Standard Case","The case where energy conservation standards are implemented.  Compare to base case.","The case where energy conservation standards are implemented.  Compare to base case."]
[null,null,"Standard Year Tier-1","The year the new standard is implemented. The standard year is 2015 for most analyzed efficiency levels.","The year the new standard is implemented. The standard year is 2015 for most analyzed efficiency levels."]
[null,null,"Standard Year Tier-2","Similmar to Standard Year Tier-1 except the standard size top-loading RCWs have a more stringent effective date in 2018 to match the proposal in the Consensus Agreement.","Similmar to Standard Year Tier-1 except the standard size top-loading RCWs have a more stringent effective date in 2018 to match the proposal in the Consensus Agreement."]
[null,null,"Technical Support Document (TSD)","TSD's are published by the DOE as companion documents to Federal Register notices. The TSD's include technical detail that supports the notices.  The NOPR TSD includes the discussion of the Manufacturer Impact Analysis (MIA)","TSD's are published by the DOE as companion documents to Federal Register notices. The TSD's include technical detail that supports the notices.  The NOPR TSD includes the discussion of the Manufacturer Impact Analysis (MIA)"]
[null,null,"Trial Standard Level (TSL)","A proposed  energy conservation standard evaluated by the DOE during the NOPR phase analyses.","A proposed  energy conservation standard evaluated by the DOE during the NOPR phase analyses."]
[null,null,"Weighted Average Cost of Capital (WACC)","The weighted average cost of debt and equity capital, based on industry capital structure.  The cost of debt includes the impact of the tax shield provided by debt-financing.","The weighted average cost of debt and equity capital, based on industry capital structure.  The cost of debt includes the impact of the tax shield provided by debt-financing."]
[null,null,"(Net) Working Capital (NWC)","Current assets less current liabilities.  The change in working capital is the difference in required working capital between a given year and the previous year.","Current assets less current liabilities.  The change in working capital is the difference in required working capital between a given year and the previous year."]

{"sheet":"INPV Calculation","index":9,"n_rows":2,"n_cols":9,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"INPV Calculation",null,null,null,null,null,"Navigation"]

{"sheet":"Scenario","index":10,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Scenario for Analysis",null,"Navigation"]
[]
[]
[null,null,null,"Trial Standard Level Selected:",null,"TSL 3",null,null,null,null,"Selected Product Groups"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D6&\" - \"&NAMES!E6","v":"PG1 - Cable Base"}]
[null,null,null,"Markup Scenario:",null,"Preservation of OP",null,null,null,null,{"$f":"NAMES!D7&\" - \"&NAMES!E7","v":"PG2 - Cable Video Client"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D8&\" - \"&NAMES!E8","v":"PG3 - Cable Video Server"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D9&\" - \"&NAMES!E9","v":"PG4 - Cable with DVR"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D10&\" - \"&NAMES!E10","v":"PG5 - Cable with DVR & Video Server"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D11&\" - \"&NAMES!E11","v":"PG6 - Satellite Base"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D12&\" - \"&NAMES!E12","v":"PG7 - Satellite Video Client"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D13&\" - \"&NAMES!E13","v":"PG8 - Satellite Video Server"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D14&\" - \"&NAMES!E14","v":"PG9 - Satellite with DVR"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D15&\" - \"&NAMES!E15","v":"PG10 - Satellite with DVR & Video Server"}]
[null,null,null,"Price Trends:",null,"Yes",null,null,null,null,{"$f":"NAMES!D16&\" - \"&NAMES!E16","v":"PG11 - IP Base"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D17&\" - \"&NAMES!E17","v":"PG12 - IP Video Client"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D18&\" - \"&NAMES!E18","v":"PG13 - IP Video Server"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D19&\" - \"&NAMES!E19","v":"PG14 - IP with DVR"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D20&\" - \"&NAMES!E20","v":"PG15 - IP with DVR & Video Server"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D21&\" - \"&NAMES!E21","v":"PG16 - OTT"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"NAMES!D22&\" - \"&NAMES!E22","v":"PG17 - Thin-client"}]

{"sheet":"Financials","index":11,"n_rows":29,"n_cols":58,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Financial Parameters",null,"* Developed in MIA",null,null,null,null,"Navigation"]
[]
[]
[null,null,"Set-top Box Manufacturing Industry Financials",null,null,null,null,null,null,"Multichannel Video Programming Distributor Industry Financials",null,null,null,null,null,null,null,null,null,null,"Multichannel Video Programming Distributor Industry Growth Projections"]
[]
[null,null,"Base Year",null,2012]
[null,null,"Announcement Year",null,2013]
[null,null,"Standard Year",null,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Terminal Year",null,{"$f":"Standard_Year+29","v":2047},null,null,null,null,null,null,"Cable",null,"Satellite",null,"IPTV",null,null,null,null,"Cable",2.6464755723814681E-2,2.489865721995985E-2,2.3425235351755128E-2,2.2039005816153617E-2,2.0734808853396122E-2,1.9507790041588289E-2,1.83533822277974E-2,1.7267288528403674E-2,1.6245466335439988E-2,1.5284112269380642E-2,1.4379648022379057E-2,1.352870703925326E-2,1.2728121986650852E-2,1.1974912963745031E-2,1.1266276410586421E-2,1.0599574672819875E-2,9.9723261839302045E-3,9.3821962284682797E-3,8.8269882518818513E-3,8.3046356846002006E-3,7.8131942499450758E-3,7.3508347272325664E-3,6.915836143132994E-3,6.5065793659423608E-3,6.1215410789256701E-3,5.7592881102967392E-3,5.4184720987328697E-3,5.0978244745657373E-3,4.7961517379704055E-3,4.512331016574625E-3,4.2453058859555455E-3,3.9940824374648303E-3,3.7577255787481509E-3,3.5353555531869919E-3,3.3261446653095163E-3,3.1293141999801685E-3,2.9441315239024353E-3]
[null,null,null,null,null,null,null,null,null,"2011 TV Service Subscriber Revnues",null,56938,null,38207.800000000003,null,3943.4,"$ Millions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Satellite",6.7858182049127164E-2,5.8903145433585477E-2,5.1129877594687963E-2,4.4382424123607468E-2,3.8525411437564452E-2,3.3441330791218339E-2,2.9028180708725589E-2,2.5197420536857085E-2,2.1872194061419197E-2,1.8985787547604233E-2,1.6480291268015323E-2,1.4305437664760452E-2,{"$f":"AH10","v":1.2728121986650852E-2},{"$f":"AI10","v":1.1974912963745031E-2},1.1266276410586421E-2,1.0599574672819875E-2,9.9723261839302045E-3,9.3821962284682797E-3,8.8269882518818513E-3,8.3046356846002006E-3,7.8131942499450758E-3,7.3508347272325664E-3,6.915836143132994E-3,6.5065793659423608E-3,6.1215410789256701E-3,5.7592881102967392E-3,5.4184720987328697E-3,5.0978244745657373E-3,4.7961517379704055E-3,4.512331016574625E-3,4.2453058859555455E-3,3.9940824374648303E-3,3.7577255787481509E-3,3.5353555531869919E-3,3.3261446653095163E-3,3.1293141999801685E-3,2.9441315239024353E-3]
[null,null,"Tax Rate",null,0.28936855889739133,"% of EBT",null,null,null,"Tax Rate",null,0.36,null,0.37941330176914689,null,0.374,"% of EBT"]
[null,null,"Discount Rate for NPV (real)",null,8.3000000000000004E-2,null,null,null,null,"Discount Rate for NPV (real)",null,4.5999999999999999E-2,null,3.32E-2,null,3.6200000000000003E-2,null,null,null,null,"IPTV",0.2522343974887733,0.18137330909865135,0.13655222628186969,0.10521024396567946,8.1680810156882E-2,6.301936905946337E-2,4.753053510762939E-2,3.4154328150356461E-2,{"$f":"AD12","v":2.1872194061419197E-2},{"$f":"AE12","v":1.8985787547604233E-2},1.6480291268015323E-2,1.4305437664760452E-2,1.2728121986650852E-2,1.1974912963745031E-2,1.1266276410586421E-2,1.0599574672819875E-2,9.9723261839302045E-3,9.3821962284682797E-3,8.8269882518818513E-3,8.3046356846002006E-3,7.8131942499450758E-3,7.3508347272325664E-3,6.915836143132994E-3,6.5065793659423608E-3,6.1215410789256701E-3,5.7592881102967392E-3,5.4184720987328697E-3,5.0978244745657373E-3,4.7961517379704055E-3,4.512331016574625E-3,4.2453058859555455E-3,3.9940824374648303E-3,3.7577255787481509E-3,3.5353555531869919E-3,3.3261446653095163E-3,3.1293141999801685E-3,2.9441315239024353E-3]
[]
[]
[null,null,"Working Capital",null,0.24,"% of Revenue",null,null,null,"Working Capital",null,2.5999999999999999E-2,null,2.1999999999999999E-2,null,{"$f":"Working_Capital_Cable","v":2.5999999999999999E-2},"% of Revenue"]
[null,null,"Net  Property, Plant & Equipment",null,0.151,"% of Revenue",null,null,null,"Net  Property, Plant & Equipment",null,0.68500000000000005,null,0.25688775458063934,null,0.82199999999999995,"% of Revenue"]
[null,null,"Standard SG&A ",null,0.112,"% of Revenue",null,null,null,"Operating Expenses including SG&A ",null,0.64800000000000002,null,0.72848696189516982,null,0.66600000000000004,"% of Revenue"]
[null,null,"Research and Development",null,9.4E-2,"% of Revenue"]
[null,null,"Depreciation",null,3.5000000000000003E-2,"% of Revenue",null,null,null,"Depreciation",null,0.14991515504657266,null,7.8285911808473052E-2,null,0.16160119883472104,"% of Revenue"]
[null,null,"Capital Expenditures",null,3.5000000000000003E-2,"% of Revenue",null,null,null,"Capital Expenditures",null,0.16200000000000001,null,9.6714419818617267E-2,null,0.17468980400670234,"% of Revenue"]
[]
[null,null,null,null,null,null,null,null,null,"Customer Premise Equipment",null,0.504,null,0.77762670658044974,null,{"$f":"CPE_Cable","v":0.504},"% of CapEx"]
[null,null,null,null,null,null,null,null,null,"Set-top Boxes",null,0.72540268813858955,null,0.5892779259581421,null,0.55104290410037349,"% of CPE"]
[]
[null,null,"Terminal growth rate",null,0.01,null,null,null,null,"Terminal growth rate",null,0.01,null,0.01,null,0.01]
[]
[null,null,null,null,null,null,null,null,null,"Thin Client Allocation",null,0.85,null,0.41,null,0,"% of Clients"]

{"sheet":"EL and TSL Setup","index":12,"n_rows":187,"n_cols":14,"rows_kept":187,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"EL and TSL Setup",null,"* Developed in MIA",null,null,null,"Navigation"]
[]
[]
[null,null,"PG1",null,null,null,null,null,{"$f":"C5&\" at Selected TSL\"","v":"PG1 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C5,PC_Table,2,FALSE)","v":"Cable Base"},null,null,null,null,null,{"$f":"OFFSET(J6,0,MATCH(TSL_X,OFFSET(K5,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E8,MATCH(OFFSET($I$1,MATCH(C5,$C:$C,0),0),EL_List,FALSE),0)","v":74.658406485521596},null,{"$f":"OFFSET($E8,MATCH(K6,EL_List,0),0)","v":169.00960000000001},{"$f":"OFFSET($E8,MATCH(L6,EL_List,0),0)","v":107.08005},{"$f":"OFFSET($E8,MATCH(M6,EL_List,0),0)","v":95.293721311475409},{"$f":"OFFSET($E8,MATCH(N6,EL_List,0),0)","v":74.658406485521596}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C5,PC_LIST,0)-1)*12,MATCH(C9,EL_List,0))","v":169.00960000000001}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C5,PC_LIST,0)-1)*12,MATCH(C10,EL_List,0))","v":107.08005}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C5,PC_LIST,0)-1)*12,MATCH(C11,EL_List,0))","v":95.293721311475409}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C5,PC_LIST,0)-1)*12,MATCH(C12,EL_List,0))","v":74.658406485521596}]
[]
[]
[]
[null,null,"PG2",null,null,null,null,null,{"$f":"C16&\" at Selected TSL\"","v":"PG2 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C16,PC_Table,2,FALSE)","v":"Cable Video Client"},null,null,null,null,null,{"$f":"OFFSET(J17,0,MATCH(TSL_X,OFFSET(K16,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E19,MATCH(OFFSET($I$1,MATCH(C16,$C:$C,0),0),EL_List,FALSE),0)","v":79.664120771235872},null,{"$f":"OFFSET($E19,MATCH(K17,EL_List,0),0)","v":192.01189999999997},{"$f":"OFFSET($E19,MATCH(L17,EL_List,0),0)","v":130.13268157894737},{"$f":"OFFSET($E19,MATCH(M17,EL_List,0),0)","v":100.42252693208431},{"$f":"OFFSET($E19,MATCH(N17,EL_List,0),0)","v":79.664120771235872}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C16,PC_LIST,0)-1)*12,MATCH(C20,EL_List,0))","v":192.01189999999997}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C16,PC_LIST,0)-1)*12,MATCH(C21,EL_List,0))","v":130.13268157894737}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C16,PC_LIST,0)-1)*12,MATCH(C22,EL_List,0))","v":100.42252693208431}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C16,PC_LIST,0)-1)*12,MATCH(C23,EL_List,0))","v":79.664120771235872}]
[]
[]
[]
[null,null,"PG3",null,null,null,null,null,{"$f":"C27&\" at Selected TSL\"","v":"PG3 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C27,PC_Table,2,FALSE)","v":"Cable Video Server"},null,null,null,null,null,{"$f":"OFFSET(J28,0,MATCH(TSL_X,OFFSET(K27,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E30,MATCH(OFFSET($I$1,MATCH(C27,$C:$C,0),0),EL_List,FALSE),0)","v":115.04944029711235},null,{"$f":"OFFSET($E30,MATCH(K28,EL_List,0),0)","v":216.09760588235292},{"$f":"OFFSET($E30,MATCH(L28,EL_List,0),0)","v":180.49270738636363},{"$f":"OFFSET($E30,MATCH(M28,EL_List,0),0)","v":153.6071392045454},{"$f":"OFFSET($E30,MATCH(N28,EL_List,0),0)","v":115.04944029711235}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C27,PC_LIST,0)-1)*12,MATCH(C31,EL_List,0))","v":216.09760588235292}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C27,PC_LIST,0)-1)*12,MATCH(C32,EL_List,0))","v":180.49270738636363}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C27,PC_LIST,0)-1)*12,MATCH(C33,EL_List,0))","v":153.6071392045454}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C27,PC_LIST,0)-1)*12,MATCH(C34,EL_List,0))","v":115.04944029711235}]
[]
[]
[]
[null,null,"PG4",null,null,null,null,null,{"$f":"C38&\" at Selected TSL\"","v":"PG4 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C38,PC_Table,2,FALSE)","v":"Cable with DVR"},null,null,null,null,null,{"$f":"OFFSET(J39,0,MATCH(TSL_X,OFFSET(K38,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E41,MATCH(OFFSET($I$1,MATCH(C38,$C:$C,0),0),EL_List,FALSE),0)","v":104.92405889578403},null,{"$f":"OFFSET($E41,MATCH(K39,EL_List,0),0)","v":242.73959999999997},{"$f":"OFFSET($E41,MATCH(L39,EL_List,0),0)","v":181.80484090909093},{"$f":"OFFSET($E41,MATCH(M39,EL_List,0),0)","v":144.17665909090914},{"$f":"OFFSET($E41,MATCH(N39,EL_List,0),0)","v":104.92405889578403}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C38,PC_LIST,0)-1)*12,MATCH(C42,EL_List,0))","v":242.73959999999997}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C38,PC_LIST,0)-1)*12,MATCH(C43,EL_List,0))","v":181.80484090909093}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C38,PC_LIST,0)-1)*12,MATCH(C44,EL_List,0))","v":144.17665909090914}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C38,PC_LIST,0)-1)*12,MATCH(C45,EL_List,0))","v":104.92405889578403}]
[]
[]
[]
[null,null,"PG5",null,null,null,null,null,{"$f":"C49&\" at Selected TSL\"","v":"PG5 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C49,PC_Table,2,FALSE)","v":"Cable with DVR & Video Server"},null,null,null,null,null,{"$f":"OFFSET(J50,0,MATCH(TSL_X,OFFSET(K49,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E52,MATCH(OFFSET($I$1,MATCH(C49,$C:$C,0),0),EL_List,FALSE),0)","v":120.90548425315627},null,{"$f":"OFFSET($E52,MATCH(K50,EL_List,0),0)","v":277.93290000000002},{"$f":"OFFSET($E52,MATCH(L50,EL_List,0),0)","v":207.16259375000001},{"$f":"OFFSET($E52,MATCH(M50,EL_List,0),0)","v":169.53441193181817},{"$f":"OFFSET($E52,MATCH(N50,EL_List,0),0)","v":120.90548425315627}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C49,PC_LIST,0)-1)*12,MATCH(C53,EL_List,0))","v":277.93290000000002}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C49,PC_LIST,0)-1)*12,MATCH(C54,EL_List,0))","v":207.16259375000001}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C49,PC_LIST,0)-1)*12,MATCH(C55,EL_List,0))","v":169.53441193181817}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C49,PC_LIST,0)-1)*12,MATCH(C56,EL_List,0))","v":120.90548425315627}]
[]
[]
[]
[null,null,"PG6",null,null,null,null,null,{"$f":"C60&\" at Selected TSL\"","v":"PG6 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C60,PC_Table,2,FALSE)","v":"Satellite Base"},null,null,null,null,null,{"$f":"OFFSET(J61,0,MATCH(TSL_X,OFFSET(K60,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E63,MATCH(OFFSET($I$1,MATCH(C60,$C:$C,0),0),EL_List,FALSE),0)","v":47.240976542526134},null,{"$f":"OFFSET($E63,MATCH(K61,EL_List,0),0)","v":123.36999999999999},{"$f":"OFFSET($E63,MATCH(L61,EL_List,0),0)","v":90.591803278688502},{"$f":"OFFSET($E63,MATCH(M61,EL_List,0),0)","v":62.342000000000006},{"$f":"OFFSET($E63,MATCH(N61,EL_List,0),0)","v":47.240976542526134}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C60,PC_LIST,0)-1)*12,MATCH(C64,EL_List,0))","v":123.36999999999999}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C60,PC_LIST,0)-1)*12,MATCH(C65,EL_List,0))","v":90.591803278688502}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C60,PC_LIST,0)-1)*12,MATCH(C66,EL_List,0))","v":62.342000000000006}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C60,PC_LIST,0)-1)*12,MATCH(C67,EL_List,0))","v":47.240976542526134}]
[]
[]
[]
[null,null,"PG7",null,null,null,null,null,{"$f":"C71&\" at Selected TSL\"","v":"PG7 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C71,PC_Table,2,FALSE)","v":"Satellite Video Client"},null,null,null,null,null,{"$f":"OFFSET(J72,0,MATCH(TSL_X,OFFSET(K71,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E74,MATCH(OFFSET($I$1,MATCH(C71,$C:$C,0),0),EL_List,FALSE),0)","v":61.774890057382557},null,{"$f":"OFFSET($E74,MATCH(K72,EL_List,0),0)","v":130.08599999999998},{"$f":"OFFSET($E74,MATCH(L72,EL_List,0),0)","v":94.749555035128793},{"$f":"OFFSET($E74,MATCH(M72,EL_List,0),0)","v":79.363138173302104},{"$f":"OFFSET($E74,MATCH(N72,EL_List,0),0)","v":61.774890057382557}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C71,PC_LIST,0)-1)*12,MATCH(C75,EL_List,0))","v":130.08599999999998}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C71,PC_LIST,0)-1)*12,MATCH(C76,EL_List,0))","v":94.749555035128793}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C71,PC_LIST,0)-1)*12,MATCH(C77,EL_List,0))","v":79.363138173302104}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C71,PC_LIST,0)-1)*12,MATCH(C78,EL_List,0))","v":61.774890057382557}]
[]
[]
[]
[null,null,"PG8",null,null,null,null,null,{"$f":"C82&\" at Selected TSL\"","v":"PG8 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C82,PC_Table,2,FALSE)","v":"Satellite Video Server"},null,null,null,null,null,{"$f":"OFFSET(J83,0,MATCH(TSL_X,OFFSET(K82,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E85,MATCH(OFFSET($I$1,MATCH(C82,$C:$C,0),0),EL_List,FALSE),0)","v":93.409792874592185},null,{"$f":"OFFSET($E85,MATCH(K83,EL_List,0),0)","v":186.29170588235294},{"$f":"OFFSET($E85,MATCH(L83,EL_List,0),0)","v":155.75408823529412},{"$f":"OFFSET($E85,MATCH(M83,EL_List,0),0)","v":126.34599431818181},{"$f":"OFFSET($E85,MATCH(N83,EL_List,0),0)","v":93.409792874592185}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C82,PC_LIST,0)-1)*12,MATCH(C86,EL_List,0))","v":186.29170588235294}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C82,PC_LIST,0)-1)*12,MATCH(C87,EL_List,0))","v":155.75408823529412}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C82,PC_LIST,0)-1)*12,MATCH(C88,EL_List,0))","v":126.34599431818181}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C82,PC_LIST,0)-1)*12,MATCH(C89,EL_List,0))","v":93.409792874592185}]
[]
[]
[]
[null,null,"PG9",null,null,null,null,null,{"$f":"C93&\" at Selected TSL\"","v":"PG9 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C93,PC_Table,2,FALSE)","v":"Satellite with DVR"},null,null,null,null,null,{"$f":"OFFSET(J94,0,MATCH(TSL_X,OFFSET(K93,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E96,MATCH(OFFSET($I$1,MATCH(C93,$C:$C,0),0),EL_List,FALSE),0)","v":86.136141535454811},null,{"$f":"OFFSET($E96,MATCH(K94,EL_List,0),0)","v":217.46699999999998},{"$f":"OFFSET($E96,MATCH(L94,EL_List,0),0)","v":155.17269886363633},{"$f":"OFFSET($E96,MATCH(M94,EL_List,0),0)","v":120.33178977272725},{"$f":"OFFSET($E96,MATCH(N94,EL_List,0),0)","v":86.136141535454811}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C93,PC_LIST,0)-1)*12,MATCH(C97,EL_List,0))","v":217.46699999999998}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C93,PC_LIST,0)-1)*12,MATCH(C98,EL_List,0))","v":155.17269886363633}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C93,PC_LIST,0)-1)*12,MATCH(C99,EL_List,0))","v":120.33178977272725}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C93,PC_LIST,0)-1)*12,MATCH(C100,EL_List,0))","v":86.136141535454811}]
[]
[]
[]
[null,null,"PG10",null,null,null,null,null,{"$f":"C104&\" at Selected TSL\"","v":"PG10 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C104,PC_Table,2,FALSE)","v":"Satellite with DVR & Video Server"},null,null,null,null,null,{"$f":"OFFSET(J105,0,MATCH(TSL_X,OFFSET(K104,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E107,MATCH(OFFSET($I$1,MATCH(C104,$C:$C,0),0),EL_List,FALSE),0)","v":99.279408032939742},null,{"$f":"OFFSET($E107,MATCH(K105,EL_List,0),0)","v":248.12699999999998},{"$f":"OFFSET($E107,MATCH(L105,EL_List,0),0)","v":177.11417613636365},{"$f":"OFFSET($E107,MATCH(M105,EL_List,0),0)","v":142.27326704545453},{"$f":"OFFSET($E107,MATCH(N105,EL_List,0),0)","v":99.279408032939742}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C104,PC_LIST,0)-1)*12,MATCH(C108,EL_List,0))","v":248.12699999999998}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C104,PC_LIST,0)-1)*12,MATCH(C109,EL_List,0))","v":177.11417613636365}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C104,PC_LIST,0)-1)*12,MATCH(C110,EL_List,0))","v":142.27326704545453}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C104,PC_LIST,0)-1)*12,MATCH(C111,EL_List,0))","v":99.279408032939742}]
[]
[]
[]
[null,null,"PG11",null,null,null,null,null,{"$f":"C115&\" at Selected TSL\"","v":"PG11 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C115,PC_Table,2,FALSE)","v":"IP Base"},null,null,null,null,null,{"$f":"OFFSET(J116,0,MATCH(TSL_X,OFFSET(K115,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E118,MATCH(OFFSET($I$1,MATCH(C115,$C:$C,0),0),EL_List,FALSE),0)","v":60.167990216356934},null,{"$f":"OFFSET($E118,MATCH(K116,EL_List,0),0)","v":107.08369999999999},{"$f":"OFFSET($E118,MATCH(L116,EL_List,0),0)","v":94.228297423887597},{"$f":"OFFSET($E118,MATCH(M116,EL_List,0),0)","v":70.738367681498843},{"$f":"OFFSET($E118,MATCH(N116,EL_List,0),0)","v":60.167990216356934}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C115,PC_LIST,0)-1)*12,MATCH(C119,EL_List,0))","v":107.08369999999999}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C115,PC_LIST,0)-1)*12,MATCH(C120,EL_List,0))","v":94.228297423887597}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C115,PC_LIST,0)-1)*12,MATCH(C121,EL_List,0))","v":70.738367681498843}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C115,PC_LIST,0)-1)*12,MATCH(C122,EL_List,0))","v":60.167990216356934}]
[]
[]
[]
[null,null,"PG12",null,null,null,null,null,{"$f":"C126&\" at Selected TSL\"","v":"PG12 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C126,PC_Table,2,FALSE)","v":"IP Video Client"},null,null,null,null,null,{"$f":"OFFSET(J127,0,MATCH(TSL_X,OFFSET(K126,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E129,MATCH(OFFSET($I$1,MATCH(C126,$C:$C,0),0),EL_List,FALSE),0)","v":64.475278287978597},null,{"$f":"OFFSET($E129,MATCH(K127,EL_List,0),0)","v":114.96770000000001},{"$f":"OFFSET($E129,MATCH(L127,EL_List,0),0)","v":101.24450351288056},{"$f":"OFFSET($E129,MATCH(M127,EL_List,0),0)","v":77.754573770491817},{"$f":"OFFSET($E129,MATCH(N127,EL_List,0),0)","v":64.475278287978597}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C126,PC_LIST,0)-1)*12,MATCH(C130,EL_List,0))","v":114.96770000000001}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C126,PC_LIST,0)-1)*12,MATCH(C131,EL_List,0))","v":101.24450351288056}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C126,PC_LIST,0)-1)*12,MATCH(C132,EL_List,0))","v":77.754573770491817}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C126,PC_LIST,0)-1)*12,MATCH(C133,EL_List,0))","v":64.475278287978597}]
[]
[]
[]
[null,null,"PG13",null,null,null,null,null,{"$f":"C137&\" at Selected TSL\"","v":"PG13 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C137,PC_Table,2,FALSE)","v":"IP Video Server"},null,null,null,null,null,{"$f":"OFFSET(J138,0,MATCH(TSL_X,OFFSET(K137,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E140,MATCH(OFFSET($I$1,MATCH(C137,$C:$C,0),0),EL_List,FALSE),0)","v":63.36520042308905},null,{"$f":"OFFSET($E140,MATCH(K138,EL_List,0),0)","v":115.5444},{"$f":"OFFSET($E140,MATCH(L138,EL_List,0),0)","v":100.09787353629976},{"$f":"OFFSET($E140,MATCH(M138,EL_List,0),0)","v":76.607943793911019},{"$f":"OFFSET($E140,MATCH(N138,EL_List,0),0)","v":63.36520042308905}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C137,PC_LIST,0)-1)*12,MATCH(C141,EL_List,0))","v":115.5444}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C137,PC_LIST,0)-1)*12,MATCH(C142,EL_List,0))","v":100.09787353629976}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C137,PC_LIST,0)-1)*12,MATCH(C143,EL_List,0))","v":76.607943793911019}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C137,PC_LIST,0)-1)*12,MATCH(C144,EL_List,0))","v":63.36520042308905}]
[]
[]
[]
[null,null,"PG14",null,null,null,null,null,{"$f":"C148&\" at Selected TSL\"","v":"PG14 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C148,PC_Table,2,FALSE)","v":"IP with DVR"},null,null,null,null,null,{"$f":"OFFSET(J149,0,MATCH(TSL_X,OFFSET(K148,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E151,MATCH(OFFSET($I$1,MATCH(C148,$C:$C,0),0),EL_List,FALSE),0)","v":73.489251505717462},null,{"$f":"OFFSET($E151,MATCH(K149,EL_List,0),0)","v":145.71530000000001},{"$f":"OFFSET($E151,MATCH(L149,EL_List,0),0)","v":119.07606534090907},{"$f":"OFFSET($E151,MATCH(M149,EL_List,0),0)","v":87.333923295454554},{"$f":"OFFSET($E151,MATCH(N149,EL_List,0),0)","v":73.489251505717462}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C148,PC_LIST,0)-1)*12,MATCH(C152,EL_List,0))","v":145.71530000000001}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C148,PC_LIST,0)-1)*12,MATCH(C153,EL_List,0))","v":119.07606534090907}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C148,PC_LIST,0)-1)*12,MATCH(C154,EL_List,0))","v":87.333923295454554}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C148,PC_LIST,0)-1)*12,MATCH(C155,EL_List,0))","v":73.489251505717462}]
[]
[]
[]
[null,null,"PG15",null,null,null,null,null,{"$f":"C159&\" at Selected TSL\"","v":"PG15 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C159,PC_Table,2,FALSE)","v":"IP with DVR & Video Server"},null,null,null,null,null,{"$f":"OFFSET(J160,0,MATCH(TSL_X,OFFSET(K159,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E162,MATCH(OFFSET($I$1,MATCH(C159,$C:$C,0),0),EL_List,FALSE),0)","v":78.480526230992197},null,{"$f":"OFFSET($E162,MATCH(K160,EL_List,0),0)","v":151.05889999999999},{"$f":"OFFSET($E162,MATCH(L160,EL_List,0),0)","v":124.23749715909092},{"$f":"OFFSET($E162,MATCH(M160,EL_List,0),0)","v":92.495355113636364},{"$f":"OFFSET($E162,MATCH(N160,EL_List,0),0)","v":78.480526230992197}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C159,PC_LIST,0)-1)*12,MATCH(C163,EL_List,0))","v":151.05889999999999}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C159,PC_LIST,0)-1)*12,MATCH(C164,EL_List,0))","v":124.23749715909092}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C159,PC_LIST,0)-1)*12,MATCH(C165,EL_List,0))","v":92.495355113636364}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C159,PC_LIST,0)-1)*12,MATCH(C166,EL_List,0))","v":78.480526230992197}]
[]
[]
[]
[null,null,"PG16",null,null,null,null,null,{"$f":"C170&\" at Selected TSL\"","v":"PG16 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C170,PC_Table,2,FALSE)","v":"OTT"},null,null,null,null,null,{"$f":"OFFSET(J171,0,MATCH(TSL_X,OFFSET(K170,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 2"},null,"Baseline","EL 1","EL 2","EL 2"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E173,MATCH(OFFSET($I$1,MATCH(C170,$C:$C,0),0),EL_List,FALSE),0)","v":5.894750000000001},null,{"$f":"OFFSET($E173,MATCH(K171,EL_List,0),0)","v":68.276899999999998},{"$f":"OFFSET($E173,MATCH(L171,EL_List,0),0)","v":19.104099999999999},{"$f":"OFFSET($E173,MATCH(M171,EL_List,0),0)","v":5.894750000000001},{"$f":"OFFSET($E173,MATCH(N171,EL_List,0),0)","v":5.894750000000001}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C170,PC_LIST,0)-1)*12,MATCH(C174,EL_List,0))","v":68.276899999999998}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C170,PC_LIST,0)-1)*12,MATCH(C175,EL_List,0))","v":19.104099999999999}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C170,PC_LIST,0)-1)*12,MATCH(C176,EL_List,0))","v":5.894750000000001}]
[]
[]
[]
[null,null,"PG17",null,null,null,null,null,{"$f":"C180&\" at Selected TSL\"","v":"PG17 at Selected TSL"},null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"VLOOKUP(C180,PC_Table,2,FALSE)","v":"Thin-client"},null,null,null,null,null,{"$f":"OFFSET(J181,0,MATCH(TSL_X,OFFSET(K180,0,0,1,NAMES!$K$4+1),FALSE))","v":"EL 3"},null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,null,null,"Efficiency Factors at each EL "]
[null,null,null,null,"Annual Energy Consumption (AEC)",null,null,"AEC",{"$f":"OFFSET(E183,MATCH(OFFSET($I$1,MATCH(C180,$C:$C,0),0),EL_List,FALSE),0)","v":43.151435851794261},null,{"$f":"OFFSET($E183,MATCH(K181,EL_List,0),0)","v":79.891199999999998},{"$f":"OFFSET($E183,MATCH(L181,EL_List,0),0)","v":66.182449648711952},{"$f":"OFFSET($E183,MATCH(M181,EL_List,0),0)","v":47.216399999999993},{"$f":"OFFSET($E183,MATCH(N181,EL_List,0),0)","v":43.151435851794261}]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C180,PC_LIST,0)-1)*12,MATCH(C184,EL_List,0))","v":79.891199999999998}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C180,PC_LIST,0)-1)*12,MATCH(C185,EL_List,0))","v":66.182449648711952}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C180,PC_LIST,0)-1)*12,MATCH(C186,EL_List,0))","v":47.216399999999993}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$7,(MATCH(C180,PC_LIST,0)-1)*12,MATCH(C187,EL_List,0))","v":43.151435851794261}]

{"sheet":"Markups","index":13,"n_rows":187,"n_cols":30,"rows_kept":187,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Markups",null,"* Developed in MIA",null,null,null,null,"Navigation"]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG1",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C6,PC_Table,2,FALSE)","v":"Cable Base"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",3]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E9,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C9,-(MATCH($C9,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G9,-3,-2-(MATCH(G6,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L9,-3,-2-(MATCH(L6,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G9","v":1.34},{"$f":"H9","v":0},{"$f":"I9","v":0},0,null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E10,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C10,-(MATCH($C10,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G9","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C10),G10,0)","v":1.34},{"$f":"IF(RIGHT(I$8,1)<=RIGHT($C10),H10,0)","v":0},{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C10),H10,0)","v":0},null,{"$f":"L9","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C10),L10,\nIF(RIGHT(M$8,1)=RIGHT($C10),L10*$Y10,0))","v":1.3381115580123348},0,0,null,{"$f":"G10","v":1.34},1.34,0,0,null,null,null,"EL1",0.99859071493457818,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E11,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C11,-(MATCH($C11,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G10","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C11),H11,0)","v":0},null,{"$f":"L10","v":1.34},1.34,1.3376901015602467,0,null,1.34,1.34,1.34,0,null,null,null,"EL2",0.99827619519421384,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E12,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C12,-(MATCH($C12,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3377817457416465},null,{"$f":"G10","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C12),H12,0)","v":1.34},null,{"$f":"Q12","v":1.3772425861817978},1.3772425861817978,1.3772425861817978,{"$f":"\nIF(RIGHT(O$8,1)<RIGHT($C12),N12,\nIF(RIGHT(O$8,1)=RIGHT($C12),N12*$Y12,0))","v":1.3377817457416465},null,{"$f":"R12","v":1.3772425861817978},1.3772425861817978,{"$f":"T12","v":1.3772425861817978},{"$f":"E6*('MPC Breakdown'!$E10+$AD12)/'MPC Breakdown'!$E10","v":1.3772425861817978},null,null,null,"EL3",0.97134793765740957,null,null,null,"EL3",{"$f":"'Conversion Costs'!R16/SUM(OFFSET(Shipments!M380,0,0,1,AD7))","v":2.346004999705622}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG2",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C17,PC_Table,2,FALSE)","v":"Cable Video Client"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E20,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C20,-(MATCH($C20,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G20,-3,-2-(MATCH(G17,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L20,-3,-2-(MATCH(L17,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G20","v":1.34},{"$f":"H20","v":0},0,0,null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E21,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C21,-(MATCH($C21,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G20","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C21),G21,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C21),H21,0)","v":0},null,{"$f":"L20","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C21),L21,\nIF(RIGHT(M$8,1)=RIGHT($C21),L21*$Y21,0))","v":1.3382346526799953},0,0,null,{"$f":"G21","v":1.34},{"$f":"H21","v":1.34},{"$f":"I21","v":0},{"$f":"J21","v":0},null,null,null,"EL1",0.99868257662686211,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E22,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C22,-(MATCH($C22,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G21","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C22),H22,0)","v":0},null,{"$f":"L21","v":1.34},1.34,1.3348368549362752,0,null,1.34,1.34,1.34,0,null,null,null,"EL2",0.99614690666886208,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E23,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C23,-(MATCH($C23,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.33465695025572},null,{"$f":"G21","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C23),H23,0)","v":1.34},null,{"$f":"Q23","v":1.3479204753500427},1.3479204753500427,1.3479204753500427,1.33465695025572,null,{"$f":"R23","v":1.3479204753500427},1.3479204753500427,{"$f":"T23","v":1.3479204753500427},{"$f":"E17*('MPC Breakdown'!$E19+$AD23)/'MPC Breakdown'!$E19","v":1.3479204753500427},null,null,null,"EL3",0.990160009186834,null,null,null,"EL3",{"$f":"'Conversion Costs'!R25/SUM(OFFSET(Shipments!M387,0,0,1,AD18))","v":0.55803886402799363}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG3",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C28,PC_Table,2,FALSE)","v":"Cable Video Server"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E31,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C31,-(MATCH($C31,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G31,-3,-2-(MATCH(G28,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L31,-3,-2-(MATCH(L28,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G31","v":1.34},{"$f":"H31","v":0},0,0,null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E32,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C32,-(MATCH($C32,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G31","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C32),G32,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C32),H32,0)","v":0},null,{"$f":"L31","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C32),L32,\nIF(RIGHT(M$8,1)=RIGHT($C32),L32*$Y32,0))","v":1.3386216391866999},0,0,null,{"$f":"G32","v":1.34},1.34,0,0,null,null,null,"EL1",0.99897137252738788,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E33,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C33,-(MATCH($C33,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G32","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C33),H33,0)","v":0},null,{"$f":"L32","v":1.34},1.34,1.3350232496559276,0,null,1.34,1.34,1.34,0,null,null,null,"EL2",0.99628600720591598,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E34,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C34,-(MATCH($C34,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3345507592858168},null,{"$f":"G32","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C34),H34,0)","v":1.34},null,{"$f":"Q34","v":1.3421184198172766},1.3421184198172766,1.3421184198172766,1.3345507592858168,null,{"$f":"R34","v":1.3421184198172766},1.3421184198172766,{"$f":"T34","v":1.3421184198172766},{"$f":"E28*('MPC Breakdown'!$E28+$AD34)/'MPC Breakdown'!$E28","v":1.3421184198172766},null,null,null,"EL3",0.99436140625170011,null,null,null,"EL3",{"$f":"'Conversion Costs'!R34/SUM(OFFSET(Shipments!M394,0,0,1,AD$29))","v":0.27752880516631423}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG4",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C39,PC_Table,2,FALSE)","v":"Cable with DVR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E42,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C42,-(MATCH($C42,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G42,-3,-2-(MATCH(G39,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L42,-3,-2-(MATCH(L39,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G42","v":1.34},{"$f":"H42","v":0},0,0,null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E43,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C43,-(MATCH($C43,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G42","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C43),G43,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C43),H43,0)","v":0},null,{"$f":"L42","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C43),L43,\nIF(RIGHT(M$8,1)=RIGHT($C43),L43*$Y43,0))","v":1.3368955356125718},0,0,null,{"$f":"G43","v":1.34},1.34,0,0,null,null,null,"EL1",0.99768323553176996,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E44,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C44,-(MATCH($C44,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G43","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C44),H44,0)","v":0},null,{"$f":"L43","v":1.34},1.34,{"$f":"\nIF(RIGHT(N$8,1)<RIGHT($C44),M44,\nIF(RIGHT(N$8,1)=RIGHT($C44),M44*$Y44,0))","v":1.3293220813368596},0,null,1.34,1.34,1.34,0,null,null,null,"EL2",0.99203140398273093,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E45,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C45,-(MATCH($C45,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3288860891158041},null,{"$f":"G43","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C45),H45,0)","v":1.34},null,{"$f":"Q45","v":1.3436272736648984},1.3436272736648984,1.3436272736648984,1.3288860891158041,null,{"$f":"R45","v":1.3436272736648984},1.3436272736648984,{"$f":"T45","v":1.3436272736648984},{"$f":"E39*('MPC Breakdown'!$E37+$AD45)/'MPC Breakdown'!$E37","v":1.3436272736648984},null,null,null,"EL3",0.98902881413765431,null,null,null,"EL3",{"$f":"'Conversion Costs'!R43/SUM(OFFSET(Shipments!M401,0,0,1,$AD$40))","v":0.40103029362290893}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG5",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C50,PC_Table,2,FALSE)","v":"Cable with DVR & Video Server"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E53,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C53,-(MATCH($C53,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G53,-3,-2-(MATCH(G50,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L53,-3,-2-(MATCH(L50,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G53","v":1.34},{"$f":"H53","v":0},0,0,null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E54,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C54,-(MATCH($C54,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G53","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C54),G54,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C54),H54,0)","v":0},null,{"$f":"L53","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C54),L54,\nIF(RIGHT(M$8,1)=RIGHT($C54),L54*$Y54,0))","v":1.3373623405716279},0,0,null,{"$f":"G54","v":1.34},1.34,0,0,null,null,null,"EL1",0.99803159744151326,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E55,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C55,-(MATCH($C55,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G54","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C55),H55,0)","v":0},null,{"$f":"L54","v":1.34},1.34,1.3328493434844755,0,null,1.34,1.34,1.34,0,null,null,null,"EL2",0.99466368916751891,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E56,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C56,-(MATCH($C56,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3325663388044722},null,{"$f":"G54","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C56),H56,0)","v":1.34},null,{"$f":"Q56","v":1.341899442480353},1.341899442480353,1.341899442480353,1.3325663388044722,null,{"$f":"R56","v":1.341899442480353},1.341899442480353,{"$f":"T56","v":1.341899442480353},{"$f":"E50*('MPC Breakdown'!$E46+$AD56)/'MPC Breakdown'!$E46","v":1.341899442480353},null,null,null,"EL3",0.99304485613420512,null,null,null,"EL3",{"$f":"'Conversion Costs'!R52/SUM(OFFSET(Shipments!M408,0,0,1,$AD$51))","v":0.34238159455552702}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG6",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C61,PC_Table,2,FALSE)","v":"Satellite Base"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E64,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C64,-(MATCH($C64,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G64,-3,-2-(MATCH(G61,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L64,-3,-2-(MATCH(L61,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G64","v":1.34},{"$f":"H64","v":0},{"$f":"I64","v":0},0,null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E65,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C65,-(MATCH($C65,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G64","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C65),G65,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C65),H65,0)","v":0},null,{"$f":"L64","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C65),L65,\nIF(RIGHT(M$8,1)=RIGHT($C65),L65*$Y65,0))","v":1.3370402494333131},0,0,null,{"$f":"G65","v":1.34},1.34,0,0,null,null,null,"EL1",0.99779123092038291,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E66,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C66,-(MATCH($C66,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G65","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C66),H66,0)","v":0},null,{"$f":"L65","v":1.34},1.34,1.3339012573315643,0,null,1.34,1.34,1.34,0,null,null,null,"EL2",0.99544869950116732,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E67,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C67,-(MATCH($C67,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.333552947991381},null,{"$f":"G65","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C67),H67,0)","v":1.34},null,{"$f":"Q67","v":1.3518163732720603},1.3518163732720603,1.3518163732720603,1.333552947991381,null,{"$f":"R67","v":1.3518163732720603},1.3518163732720603,{"$f":"T67","v":1.3518163732720603},{"$f":"E61*('MPC Breakdown'!$E55+$AD67)/'MPC Breakdown'!$E55","v":1.3518163732720603},null,null,null,"EL3",0.98648971440072686,null,null,null,"EL3",{"$f":"'Conversion Costs'!R61/SUM(OFFSET(Shipments!M415,0,0,1,$AD$62))","v":0.49099676402113696}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG7",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C72,PC_Table,2,FALSE)","v":"Satellite Video Client"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E75,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C75,-(MATCH($C75,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G75,-3,-2-(MATCH(G72,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L75,-3,-2-(MATCH(L72,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G75","v":1.34},{"$f":"H75","v":0},0,0,null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E76,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C76,-(MATCH($C76,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G75","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C76),G76,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C76),H76,0)","v":0},null,{"$f":"L75","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C76),L76,\nIF(RIGHT(M$8,1)=RIGHT($C76),L76*$Y76,0))","v":1.3373351451331719},0,0,null,{"$f":"G76","v":1.34},1.34,0,0,null,null,null,"EL1",0.99801130233818791,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E77,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C77,-(MATCH($C77,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G76","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C77),H77,0)","v":0},null,{"$f":"L76","v":1.34},1.34,1.3331237413640538,0,null,1.34,1.34,1.34,0,null,null,null,"EL2",0.99486846370451765,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E78,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C78,-(MATCH($C78,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3327424560013772},null,{"$f":"G76","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C78),H78,0)","v":1.34},null,{"$f":"Q78","v":1.3421843394564705},1.3421843394564705,1.3421843394564705,1.3327424560013772,null,{"$f":"R78","v":1.3421843394564705},1.3421843394564705,{"$f":"T78","v":1.3421843394564705},{"$f":"E72*('MPC Breakdown'!$E64+$AD78)/'MPC Breakdown'!$E64","v":1.3421843394564705},null,null,null,"EL3",0.9929652856336284,null,null,null,"EL3",{"$f":"'Conversion Costs'!R70/SUM(OFFSET(Shipments!M422,0,0,1,$AD$73))","v":0.10238683676187341}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG8",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C83,PC_Table,2,FALSE)","v":"Satellite Video Server"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E86,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C86,-(MATCH($C86,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G86,-3,-2-(MATCH(G83,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L86,-3,-2-(MATCH(L83,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G86","v":1.34},{"$f":"H86","v":0},{"$f":"I86","v":0},{"$f":"O86","v":0},null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E87,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C87,-(MATCH($C87,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G86","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C87),G87,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C87),H87,0)","v":0},null,{"$f":"L86","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C87),L87,\nIF(RIGHT(M$8,1)=RIGHT($C87),L87*$Y87,0))","v":1.3383154947776021},0,0,null,{"$f":"G87","v":1.34},1.34,0,{"$f":"O87","v":0},null,null,null,"EL1",0.99874290655044928,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E88,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C88,-(MATCH($C88,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G87","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C88),H88,0)","v":0},null,{"$f":"L87","v":1.34},1.34,1.3326130076481217,0,null,1.34,1.34,1.34,{"$f":"O88","v":0},null,null,null,"EL2",0.99448731914038935,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E89,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C89,-(MATCH($C89,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3317895954133958},null,{"$f":"G87","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C89),H89,0)","v":1.34},null,{"$f":"Q89","v":1.3407517840653629},1.3407517840653629,1.3407517840653629,1.3317895954133958,null,{"$f":"R89","v":1.3407517840653629},1.3407517840653629,{"$f":"T89","v":1.3407517840653629},{"$f":"E83*('MPC Breakdown'!$E73+$AD89)/'MPC Breakdown'!$E73","v":1.3407517840653629},null,null,null,"EL3",0.99331554970988556,null,null,null,"EL3",{"$f":"'Conversion Costs'!R79/SUM(OFFSET(Shipments!M429,0,0,1,$AD$84))","v":5.7836880073328406E-2}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG9",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C94,PC_Table,2,FALSE)","v":"Satellite with DVR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E97,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C97,-(MATCH($C97,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G97,-3,-2-(MATCH(G94,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L97,-3,-2-(MATCH(L94,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G97","v":1.34},{"$f":"H97","v":0},{"$f":"I97","v":0},{"$f":"O97","v":0},null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E98,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C98,-(MATCH($C98,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G97","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C98),G98,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C98),H98,0)","v":0},null,{"$f":"L97","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C98),L98,\nIF(RIGHT(M$8,1)=RIGHT($C98),L98*$Y98,0))","v":1.336172318863093},0,0,null,{"$f":"G98","v":1.34},{"$f":"H98","v":1.34},{"$f":"I98","v":0},{"$f":"O98","v":0},null,null,null,"EL1",0.99714352153962149,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E99,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C99,-(MATCH($C99,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G98","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C99),H99,0)","v":0},null,{"$f":"L98","v":1.34},1.34,1.3286257695718644,0,null,1.34,1.34,1.34,{"$f":"O99","v":0},null,null,null,"EL2",0.99151176833721211,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E100,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C100,-(MATCH($C100,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3280565254826608},null,{"$f":"G98","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C100),H100,0)","v":1.34},null,{"$f":"Q100","v":1.3409374669662175},1.3409374669662175,1.3409374669662175,1.3280565254826608,null,{"$f":"R100","v":1.3409374669662175},1.3409374669662175,{"$f":"T100","v":1.3409374669662175},{"$f":"E94*('MPC Breakdown'!$E82+$AD100)/'MPC Breakdown'!$E82","v":1.3409374669662175},null,null,null,"EL3",0.99039407742651941,null,null,null,"EL3",{"$f":"'Conversion Costs'!R88/SUM(OFFSET(Shipments!M436,0,0,1,$AD$95))","v":8.700253128270044E-2}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG10",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C105,PC_Table,2,FALSE)","v":"Satellite with DVR & Video Server"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E108,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C108,-(MATCH($C108,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G108,-3,-2-(MATCH(G105,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L108,-3,-2-(MATCH(L105,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G108","v":1.34},{"$f":"H108","v":0},{"$f":"I108","v":0},{"$f":"O108","v":0},null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E109,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C109,-(MATCH($C109,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G108","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C109),G109,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C109),H109,0)","v":0},null,{"$f":"L108","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C109),L109,\nIF(RIGHT(M$8,1)=RIGHT($C109),L109*$Y109,0))","v":1.3361535260547275},0,0,null,{"$f":"G109","v":1.34},{"$f":"H109","v":1.34},{"$f":"I109","v":0},{"$f":"O109","v":0},null,null,null,"EL1",0.9971294970557667,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E110,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C110,-(MATCH($C110,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G109","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C110),H110,0)","v":0},null,{"$f":"L109","v":1.34},1.34,1.3307644640793916,0,null,1.34,1.34,1.34,{"$f":"O110","v":0},null,null,null,"EL2",0.99310780901447138,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E111,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C111,-(MATCH($C111,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3303358531801104},null,{"$f":"G109","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C111),H111,0)","v":1.34},null,{"$f":"Q111","v":1.3405654832704099},1.3405654832704099,1.3405654832704099,1.3303358531801104,null,{"$f":"R111","v":1.3405654832704099},1.3405654832704099,{"$f":"T111","v":1.3405654832704099},{"$f":"E105*('MPC Breakdown'!$E91+$AD111)/'MPC Breakdown'!$E91","v":1.3405654832704099},null,null,null,"EL3",0.99236916792356644,null,null,null,"EL3",{"$f":"'Conversion Costs'!R97/SUM(OFFSET(Shipments!M443,0,0,1,$AD$106))","v":7.1352172657379073E-2}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG11",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C116,PC_Table,2,FALSE)","v":"IP Base"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E119,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C119,-(MATCH($C119,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G119,-3,-2-(MATCH(G116,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L119,-3,-2-(MATCH(L116,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G119","v":1.34},{"$f":"H119","v":0},{"$f":"I119","v":0},{"$f":"O119","v":0},null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E120,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C120,-(MATCH($C120,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G119","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C120),G120,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C120),H120,0)","v":0},null,{"$f":"L119","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C120),L120,\nIF(RIGHT(M$8,1)=RIGHT($C120),L120*$Y120,0))","v":1.3393278645608861},{"$f":"\nIF(RIGHT(N$8,1)<RIGHT($C120),M120,\nIF(RIGHT(N$8,1)=RIGHT($C120),M120*$Y120,0))","v":0},0,null,{"$f":"G120","v":1.34},{"$f":"H120","v":1.34},{"$f":"I120","v":0},{"$f":"O120","v":0},null,null,null,"EL1",0.99949840638872089,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E121,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C121,-(MATCH($C121,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G120","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C121),H121,0)","v":0},null,{"$f":"L120","v":1.34},1.34,1.3346728367707663,0,null,1.34,1.34,1.34,{"$f":"O121","v":0},null,null,null,"EL2",0.9960245050528107,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E122,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C122,-(MATCH($C122,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3345107690653033},null,{"$f":"G120","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C122),H122,0)","v":1.34},null,{"$f":"Q122","v":1.3734150671668321},1.3734150671668321,1.3734150671668321,1.3345107690653033,null,{"$f":"R122","v":1.3734150671668321},1.3734150671668321,{"$f":"T122","v":1.3734150671668321},{"$f":"E116*('MPC Breakdown'!$E100+$AD122)/'MPC Breakdown'!$E100","v":1.3734150671668321},null,null,null,"EL3",0.97167331345666452,null,null,null,"EL3",{"$f":"'Conversion Costs'!R106/SUM(OFFSET(Shipments!M450,0,0,1,$AD$117))","v":1.2787497345635408}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG12",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C127,PC_Table,2,FALSE)","v":"IP Video Client"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E130,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C130,-(MATCH($C130,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G130,-3,-2-(MATCH(G127,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L130,-3,-2-(MATCH(L127,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G130","v":1.34},{"$f":"H130","v":0},{"$f":"I130","v":0},{"$f":"O130","v":0},null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E131,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C131,-(MATCH($C131,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G130","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C131),G131,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C131),H131,0)","v":0},null,{"$f":"L130","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C131),L131,\nIF(RIGHT(M$8,1)=RIGHT($C131),L131*$Y131,0))","v":1.3393949979397586},0,0,null,{"$f":"G131","v":1.34},{"$f":"H131","v":1.34},{"$f":"I131","v":0},{"$f":"O131","v":0},null,null,null,"EL1",0.99954850592519284,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E132,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C132,-(MATCH($C132,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G131","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C132),H132,0)","v":0},null,{"$f":"L131","v":1.34},1.34,1.3351717238120067,0,null,1.34,1.34,1.34,{"$f":"O132","v":0},null,null,null,"EL2",0.99639680881493031,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E133,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C133,-(MATCH($C133,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3349382801545535},null,{"$f":"G131","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C133),H133,0)","v":1.34},null,{"$f":"Q133","v":1.3638643911481116},1.3638643911481116,1.3638643911481116,1.3349382801545535,null,{"$f":"R133","v":1.3638643911481116},1.3638643911481116,{"$f":"T133","v":1.3638643911481116},{"$f":"E127*('MPC Breakdown'!$E109+$AD133)/'MPC Breakdown'!$E109","v":1.3638643911481116},null,null,null,"EL3",0.97879106516652448,null,null,null,"EL3",{"$f":"'Conversion Costs'!R115/SUM(OFFSET(Shipments!M457,0,0,1,$AD$128))","v":1.0067567400020569}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG13",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C138,PC_Table,2,FALSE)","v":"IP Video Server"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E141,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C141,-(MATCH($C141,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G141,-3,-2-(MATCH(G138,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L141,-3,-2-(MATCH(L138,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G141","v":1.34},{"$f":"H141","v":0},{"$f":"I141","v":0},{"$f":"O141","v":0},null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E142,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C142,-(MATCH($C142,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G141","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C142),G142,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C142),H142,0)","v":0},null,{"$f":"L141","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C142),L142,\nIF(RIGHT(M$8,1)=RIGHT($C142),L142*$Y142,0))","v":1.339394997939759},0,0,null,{"$f":"G142","v":1.34},{"$f":"H142","v":1.34},{"$f":"I142","v":0},{"$f":"O142","v":0},null,null,null,"EL1",0.99954850592519318,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E143,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C143,-(MATCH($C143,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G142","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C143),H143,0)","v":0},null,{"$f":"L142","v":1.34},1.34,1.3351717238120064,0,null,1.34,1.34,1.34,{"$f":"O143","v":0},null,null,null,"EL2",0.9963968088149302,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E144,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C144,-(MATCH($C144,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3349405407359332},null,{"$f":"G142","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C144),H144,0)","v":1.34},null,{"$f":"Q144","v":1.3640428408348682},1.3640428408348682,1.3640428408348682,1.3349405407359332,null,{"$f":"R144","v":1.3640428408348682},1.3640428408348682,{"$f":"T144","v":1.3640428408348682},{"$f":"E138*('MPC Breakdown'!$E118+$AD144)/'MPC Breakdown'!$E118","v":1.3640428408348682},null,null,null,"EL3",0.97866467296502013,null,null,null,"EL3",{"$f":"'Conversion Costs'!R124/SUM(OFFSET(Shipments!M464,0,0,1,$AD$139))","v":1.0142849196978325}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG14",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C149,PC_Table,2,FALSE)","v":"IP with DVR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E152,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C152,-(MATCH($C152,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G152,-3,-2-(MATCH(G149,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L152,-3,-2-(MATCH(L149,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G152","v":1.34},{"$f":"H152","v":0},{"$f":"I152","v":0},{"$f":"O152","v":0},null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E153,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C153,-(MATCH($C153,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G152","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C153),G153,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C153),H153,0)","v":0},null,{"$f":"L152","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C153),L153,\nIF(RIGHT(M$8,1)=RIGHT($C153),L153*$Y153,0))","v":1.3371627152544676},0,0,null,{"$f":"G153","v":1.34},{"$f":"H153","v":1.34},{"$f":"I153","v":0},{"$f":"O153","v":0},null,null,null,"EL1",0.9978826233242295,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E154,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C154,-(MATCH($C154,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G153","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C154),H154,0)","v":0},null,{"$f":"L153","v":1.34},1.34,1.3273233877748816,0,null,1.34,1.34,1.34,{"$f":"O154","v":0},null,null,null,"EL2",0.99053984162304587,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E155,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C155,-(MATCH($C155,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3268158659909992},null,{"$f":"G153","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C155),H155,0)","v":1.34},null,{"$f":"Q155","v":1.3555750795999646},1.3555750795999646,1.3555750795999646,1.3268158659909992,null,{"$f":"R155","v":1.3555750795999646},1.3555750795999646,{"$f":"T155","v":1.3555750795999646},{"$f":"E149*('MPC Breakdown'!$E127+$AD155)/'MPC Breakdown'!$E127","v":1.3555750795999646},null,null,null,"EL3",0.9787844922485206,null,null,null,"EL3",{"$f":"'Conversion Costs'!R133/SUM(OFFSET(Shipments!M471,0,0,1,$AD$150))","v":1.1991648972599682}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG15",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C160,PC_Table,2,FALSE)","v":"IP with DVR & Video Server"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E163,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C163,-(MATCH($C163,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G163,-3,-2-(MATCH(G160,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L163,-3,-2-(MATCH(L160,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G163","v":1.34},{"$f":"H163","v":0},{"$f":"I163","v":0},{"$f":"O163","v":0},null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E164,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C164,-(MATCH($C164,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G163","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C164),G164,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C164),H164,0)","v":0},null,{"$f":"L163","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C164),L164,\nIF(RIGHT(M$8,1)=RIGHT($C164),L164*$Y164,0))","v":1.3376005136539129},0,0,null,{"$f":"G164","v":1.34},{"$f":"H164","v":1.34},{"$f":"I164","v":0},{"$f":"O164","v":0},null,null,null,"EL1",0.99820933854769611,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E165,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C165,-(MATCH($C165,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G164","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C165),H165,0)","v":0},null,{"$f":"L164","v":1.34},1.34,1.3290217955773027,0,null,1.34,1.34,1.34,{"$f":"O165","v":0},null,null,null,"EL2",0.99180731013231538,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E166,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C166,-(MATCH($C166,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3286577874455761},null,{"$f":"G164","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C166),H166,0)","v":1.34},null,{"$f":"Q166","v":1.3611478855460541},1.3611478855460541,1.3611478855460541,1.3286577874455761,null,{"$f":"R166","v":1.3611478855460541},1.3611478855460541,{"$f":"T166","v":1.3611478855460541},{"$f":"E160*('MPC Breakdown'!$E136+$AD166)/'MPC Breakdown'!$E136","v":1.3611478855460541},null,null,null,"EL3",0.97613036875310277,null,null,null,"EL3",{"$f":"'Conversion Costs'!R142/SUM(OFFSET(Shipments!M478,0,0,1,$AD$161))","v":1.8769537522329942}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG16",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C171,PC_Table,2,FALSE)","v":"OTT"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E174,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C174,-(MATCH($C174,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G174,-3,-2-(MATCH(G171,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L174,-3,-2-(MATCH(L171,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G174","v":1.34},{"$f":"H174","v":0},{"$f":"I174","v":0},{"$f":"O174","v":0},null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E175,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C175,-(MATCH($C175,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G174","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C175),G175,0)","v":1.34},{"$f":"IF(RIGHT(I$8,1)<=RIGHT($C175),H175,0)","v":0},{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C175),H175,0)","v":0},null,{"$f":"L174","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C175),L175,\nIF(RIGHT(M$8,1)=RIGHT($C175),L175*$Y175,0))","v":1.3470526937642366},0,0,null,{"$f":"G175","v":1.34},{"$f":"H175","v":1.34},{"$f":"I175","v":0},{"$f":"O175","v":0},null,null,null,"EL1",1.0052632043016692,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E176,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C176,-(MATCH($C176,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3416204167987258},null,{"$f":"G175","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C176),G176,0)","v":1.34},{"$f":"IF(RIGHT(I$8,1)<=RIGHT($C176),H176,0)","v":1.34},{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C176),H176,0)","v":0},null,{"$f":"L175","v":1.34},1.34,1.3416204167987258,{"$f":"N176","v":1.3416204167987258},null,1.34,1.34,1.34,{"$f":"S176","v":1.34},null,null,null,"EL2",1.0012092662677057,null,null,null,"EL2",{"$f":"'Conversion Costs'!R150/SUM(OFFSET(Shipments!M362,0,0,1,$AD$172))","v":0}]
[]
[]
[]
[null,null,null,null,"Baseline Markup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of OP Calibration",null,null,null,null,"Amortized Software Calibration"]
[null,null,"PG17",null,1.34,null,{"$f":"Markup_Scenario_1","v":"Flat Markup"},null,null,null,null,"Preservation of OP",null,null,null,null,"Amortized Software"]
[null,null,{"$f":"VLOOKUP(C181,PC_Table,2,FALSE)","v":"Thin-client"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP Ratio",{"$f":"OFFSET('STANDARDS CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)/\nOFFSET('BASE CASE DCF'!$E$14,0,MATCH(Standard_Year,DATES,0)+1)","v":0.99999881260194634},null,null,null,"Amortization Years",{"$f":"$AD$7","v":3}]
[null,null,null,null,"Selected Markup",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3",null,"Baseline","EL 1","EL 2","EL 3"]
[null,null,"Baseline",null,{"$f":"OFFSET(E184,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C184,-(MATCH($C184,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"OFFSET(G184,-3,-2-(MATCH(G181,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"OFFSET(L184,-3,-2-(MATCH(L181,Markup_Scenario_List,0)-1)*(NAMES!$F$4+2))","v":1.34},0,0,0,null,{"$f":"G184","v":1.34},{"$f":"H184","v":0},{"$f":"I184","v":0},{"$f":"O184","v":0},null,null,null,"Compliant EL","Multiplier",null,null,null,"Compliant EL","$ / Unit"]
[null,null,"EL 1",null,{"$f":"OFFSET(E185,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C185,-(MATCH($C185,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G184","v":1.34},{"$f":"IF(RIGHT(H$8,1)<=RIGHT($C185),G185,0)","v":1.34},0,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C185),H185,0)","v":0},null,{"$f":"L184","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C185),L185,\nIF(RIGHT(M$8,1)=RIGHT($C185),L185*$Y185,0))","v":1.3354458755631438},0,0,null,{"$f":"G185","v":1.34},{"$f":"H185","v":1.34},{"$f":"I185","v":0},{"$f":"O185","v":0},null,null,null,"EL1",0.99660139967398786,null,null,null,"EL1",0]
[null,null,"EL 2",null,{"$f":"OFFSET(E186,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C186,-(MATCH($C186,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":0},null,{"$f":"G185","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C186),H186,0)","v":0},null,{"$f":"L185","v":1.34},1.34,1.3328625033694821,0,null,1.34,1.34,1.34,{"$f":"O186","v":0},null,null,null,"EL2",0.99467350997722537,null,null,null,"EL2",0]
[null,null,"EL 3",null,{"$f":"OFFSET(E187,0,(MATCH(Markup_Scenario_X,G$6:ZW$6,0)\n+MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(OFFSET($C187,-(MATCH($C187,EL_List,0)+2),0),'EL and TSL Setup'!$C:$C,0),0),EL_List,0)))","v":1.3322901804230611},null,{"$f":"G186","v":1.34},1.34,1.34,{"$f":"IF(RIGHT(J$8,1)<=RIGHT($C187),H187,0)","v":1.34},null,{"$f":"L186","v":1.34},{"$f":"\nIF(RIGHT(M$8,1)<RIGHT($C187),L187,\nIF(RIGHT(M$8,1)=RIGHT($C187),L187*$Y187,0))","v":1.34},{"$f":"\nIF(RIGHT(N$8,1)<RIGHT($C187),M187,\nIF(RIGHT(N$8,1)=RIGHT($C187),M187*$Y187,0))","v":1.34},{"$f":"\nIF(RIGHT(O$8,1)<RIGHT($C187),N187,\nIF(RIGHT(O$8,1)=RIGHT($C187),N187*$Y187,0))","v":1.3322901804230611},null,1.34,1.34,1.34,{"$f":"J187","v":1.34},null,null,null,"EL2",0.99424640330079184,null,null,null,"EL2",{"$f":"'Conversion Costs'!R164/SUM(OFFSET(Shipments!M370,0,0,1,$AD$161))","v":0}]

{"sheet":"MPC Breakdown","index":14,"n_rows":153,"n_cols":7,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Manufacturing Production Costs (MPCs)",null,"* MPCs from INPUT - Engineering Analysis",null,"Navigation"]
[]
[]
[null,null,"PG1"]
[null,null,{"$f":"VLOOKUP(C5,PC_Table,2,FALSE)","v":"Cable Base"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C5,PC_LIST,0)-1)*12,MATCH(C7,EL_List,0))","v":79.28},{"$f":"1-G7","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G7,-2,-4),Markups!C1:E188,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C5,PC_LIST,0)-1)*12,MATCH(C8,EL_List,0))","v":83.18},{"$f":"1-G8","v":0.95529896609761966},{"$f":"G7*(E7/E8)","v":4.470103390238038E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C5,PC_LIST,0)-1)*12,MATCH(C9,EL_List,0))","v":83.970000000000013},0.95571951887578899,{"$f":"G7*(E7/E9)","v":4.4280481124211027E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C5,PC_LIST,0)-1)*12,MATCH(C10,EL_List,0))","v":84.410000000000011},0.95595033763772064,{"$f":"G7*(E7/E10)","v":4.4049662362279349E-2}]
[]
[]
[]
[null,null,"PG2"]
[null,null,{"$f":"VLOOKUP(C14,PC_Table,2,FALSE)","v":"Cable Video Client"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C14,PC_LIST,0)-1)*12,MATCH(C16,EL_List,0))","v":85.08},{"$f":"1-G16","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G16,-2,-4),Markups!C10:E197,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C14,PC_LIST,0)-1)*12,MATCH(C17,EL_List,0))","v":88.98},{"$f":"1-G17","v":0.95515563047875929},{"$f":"G16*(E16/E17)","v":4.4844369521240726E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C14,PC_LIST,0)-1)*12,MATCH(C18,EL_List,0))","v":93.97},0.95753695860380972,{"$f":"G16*(E16/E18)","v":4.2463041396190275E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C14,PC_LIST,0)-1)*12,MATCH(C19,EL_List,0))","v":94.410000000000011},0.95773485859548779,{"$f":"G16*(E16/E19)","v":4.2265141404512228E-2}]
[]
[]
[]
[null,null,"PG3"]
[null,null,{"$f":"VLOOKUP(C23,PC_Table,2,FALSE)","v":"Cable Video Server"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C23,PC_LIST,0)-1)*12,MATCH(C25,EL_List,0))","v":159.07},{"$f":"1-G25","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G25,-2,-4),Markups!C19:E206,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C23,PC_LIST,0)-1)*12,MATCH(C26,EL_List,0))","v":164.54},{"$f":"1-G26","v":0.95465915278959523},{"$f":"G25*(E25/E26)","v":4.5340847210404767E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C23,PC_LIST,0)-1)*12,MATCH(C27,EL_List,0))","v":174.23},0.95718083567697865,{"$f":"G25*(E25/E27)","v":4.2819164323021297E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C23,PC_LIST,0)-1)*12,MATCH(C28,EL_List,0))","v":175.54999999999998},0.95750280262033605,{"$f":"G25*(E25/E28)","v":4.2497197379663919E-2}]
[]
[]
[]
[null,null,"PG4"]
[null,null,{"$f":"VLOOKUP(C32,PC_Table,2,FALSE)","v":"Cable with DVR"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C32,PC_LIST,0)-1)*12,MATCH(C34,EL_List,0))","v":119.38},{"$f":"1-G34","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G34,-2,-4),Markups!C28:E215,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C32,PC_LIST,0)-1)*12,MATCH(C35,EL_List,0))","v":129.35},{"$f":"1-G35","v":0.95671494395052181},{"$f":"G34*(E34/E35)","v":4.3285056049478167E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C32,PC_LIST,0)-1)*12,MATCH(C36,EL_List,0))","v":146.82999999999998},0.96186799700333714,{"$f":"G34*(E34/E36)","v":3.8132002996662813E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C32,PC_LIST,0)-1)*12,MATCH(C37,EL_List,0))","v":148.14999999999998},0.96220774890313865,{"$f":"G34*(E34/E37)","v":3.7792251096861296E-2}]
[]
[]
[]
[null,null,"PG5"]
[null,null,{"$f":"VLOOKUP(C41,PC_Table,2,FALSE)","v":"Cable with DVR & Video Server"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C41,PC_LIST,0)-1)*12,MATCH(C43,EL_List,0))","v":208.57},{"$f":"1-G43","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G43,-2,-4),Markups!C37:E224,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C41,PC_LIST,0)-1)*12,MATCH(C44,EL_List,0))","v":222.74},{"$f":"1-G44","v":0.95608362664990576},{"$f":"G43*(E43/E44)","v":4.3916373350094282E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C41,PC_LIST,0)-1)*12,MATCH(C45,EL_List,0))","v":240.22},0.95927927316626427,{"$f":"G43*(E43/E45)","v":4.0720726833735746E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C41,PC_LIST,0)-1)*12,MATCH(C46,EL_List,0))","v":241.54},0.95950180922414507,{"$f":"G43*(E43/E46)","v":4.0498190775854932E-2}]
[]
[]
[]
[null,null,"PG6"]
[null,null,{"$f":"VLOOKUP(C50,PC_Table,2,FALSE)","v":"Satellite Base"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C50,PC_LIST,0)-1)*12,MATCH(C52,EL_List,0))","v":48.52},{"$f":"1-G52","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G52,-2,-4),Markups!C46:E233,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C50,PC_LIST,0)-1)*12,MATCH(C53,EL_List,0))","v":52.370000000000005},{"$f":"1-G53","v":0.95654787091846472},{"$f":"G52*(E52/E53)","v":4.3452129081535236E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C50,PC_LIST,0)-1)*12,MATCH(C54,EL_List,0))","v":55.24},0.95880543084721215,{"$f":"G52*(E52/E54)","v":4.1194569152787838E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C50,PC_LIST,0)-1)*12,MATCH(C55,EL_List,0))","v":55.68},0.95913096264367814,{"$f":"G52*(E52/E55)","v":4.0869037356321851E-2}]
[]
[]
[]
[null,null,"PG7"]
[null,null,{"$f":"VLOOKUP(C59,PC_Table,2,FALSE)","v":"Satellite Video Client"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C59,PC_LIST,0)-1)*12,MATCH(C61,EL_List,0))","v":54.32},{"$f":"1-G61","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G61,-2,-4),Markups!C55:E242,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C59,PC_LIST,0)-1)*12,MATCH(C62,EL_List,0))","v":58.17},{"$f":"1-G62","v":0.95620409145607699},{"$f":"G61*(E61/E62)","v":4.3795908543922984E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C59,PC_LIST,0)-1)*12,MATCH(C63,EL_List,0))","v":62.370000000000005},0.95915331088664424,{"$f":"G61*(E61/E63)","v":4.0846689113355782E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C59,PC_LIST,0)-1)*12,MATCH(C64,EL_List,0))","v":62.81},0.95943945231651007,{"$f":"G61*(E61/E64)","v":4.0560547683489892E-2}]
[]
[]
[]
[null,null,"PG8"]
[null,null,{"$f":"VLOOKUP(C68,PC_Table,2,FALSE)","v":"Satellite Video Server"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C68,PC_LIST,0)-1)*12,MATCH(C70,EL_List,0))","v":89.039999999999992},{"$f":"1-G70","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G70,-2,-4),Markups!C64:E251,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C68,PC_LIST,0)-1)*12,MATCH(C71,EL_List,0))","v":92.929999999999993},{"$f":"1-G71","v":0.955063208866889},{"$f":"G70*(E70/E71)","v":4.493679113311095E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C68,PC_LIST,0)-1)*12,MATCH(C72,EL_List,0))","v":101.77},0.95896653237692842,{"$f":"G70*(E70/E72)","v":4.1033467623071633E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C68,PC_LIST,0)-1)*12,MATCH(C73,EL_List,0))","v":103.08999999999999},0.95949193908235519,{"$f":"G70*(E70/E73)","v":4.0508060917644778E-2}]
[]
[]
[]
[null,null,"PG9"]
[null,null,{"$f":"VLOOKUP(C77,PC_Table,2,FALSE)","v":"Satellite with DVR"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C77,PC_LIST,0)-1)*12,MATCH(C79,EL_List,0))","v":98.02},{"$f":"1-G79","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G79,-2,-4),Markups!C73:E260,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C77,PC_LIST,0)-1)*12,MATCH(C80,EL_List,0))","v":107.99},{"$f":"1-G80","v":0.95742996573756833},{"$f":"G79*(E79/E80)","v":4.2570034262431708E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C77,PC_LIST,0)-1)*12,MATCH(C81,EL_List,0))","v":123.03999999999999},0.96263704486345902,{"$f":"G79*(E79/E81)","v":3.7362955136540962E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C77,PC_LIST,0)-1)*12,MATCH(C82,EL_List,0))","v":124.35999999999999},0.96303362817626248,{"$f":"G79*(E79/E82)","v":3.6966371823737541E-2}]
[]
[]
[]
[null,null,"PG10"]
[null,null,{"$f":"VLOOKUP(C86,PC_Table,2,FALSE)","v":"Satellite with DVR & Video Server"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C86,PC_LIST,0)-1)*12,MATCH(C88,EL_List,0))","v":138.54},{"$f":"1-G88","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G88,-2,-4),Markups!C82:E269,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C86,PC_LIST,0)-1)*12,MATCH(C89,EL_List,0))","v":152.70999999999998},{"$f":"1-G89","v":0.95745186300831642},{"$f":"G88*(E88/E89)","v":4.254813699168359E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C86,PC_LIST,0)-1)*12,MATCH(C90,EL_List,0))","v":167.76},0.96126891988555074,{"$f":"G88*(E88/E90)","v":3.8731080114449222E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C86,PC_LIST,0)-1)*12,MATCH(C91,EL_List,0))","v":169.07999999999998},0.96157129169623845,{"$f":"G88*(E88/E91)","v":3.8428708303761536E-2}]
[]
[]
[]
[null,null,"PG11"]
[null,null,{"$f":"VLOOKUP(C95,PC_Table,2,FALSE)","v":"IP Base"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C95,PC_LIST,0)-1)*12,MATCH(C97,EL_List,0))","v":46.55},{"$f":"1-G97","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G97,-2,-4),Markups!C91:E278,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C95,PC_LIST,0)-1)*12,MATCH(C98,EL_List,0))","v":47.339999999999996},{"$f":"1-G98","v":0.95388265737220113},{"$f":"G97*(E97/E98)","v":4.6117342627798902E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C95,PC_LIST,0)-1)*12,MATCH(C99,EL_List,0))","v":50.839999999999996},0.95705753343823763,{"$f":"G97*(E97/E99)","v":4.2942466561762399E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C95,PC_LIST,0)-1)*12,MATCH(C100,EL_List,0))","v":51.28},0.95742599453978161,{"$f":"G97*(E97/E100)","v":4.257400546021841E-2}]
[]
[]
[]
[null,null,"PG12"]
[null,null,{"$f":"VLOOKUP(C104,PC_Table,2,FALSE)","v":"IP Video Client"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C104,PC_LIST,0)-1)*12,MATCH(C106,EL_List,0))","v":51.8},{"$f":"1-G106","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G106,-2,-4),Markups!C100:E287,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C104,PC_LIST,0)-1)*12,MATCH(C107,EL_List,0))","v":52.589999999999996},{"$f":"1-G107","v":0.95380452557520445},{"$f":"G106*(E106/E107)","v":4.6195474424795595E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C104,PC_LIST,0)-1)*12,MATCH(C108,EL_List,0))","v":56.089999999999996},0.95668711000178286,{"$f":"G106*(E106/E108)","v":4.3312889998217155E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C104,PC_LIST,0)-1)*12,MATCH(C109,EL_List,0))","v":56.53},0.95702423491951172,{"$f":"G106*(E106/E109)","v":4.297576508048824E-2}]
[]
[]
[]
[null,null,"PG13"]
[null,null,{"$f":"VLOOKUP(C113,PC_Table,2,FALSE)","v":"IP Video Server"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C113,PC_LIST,0)-1)*12,MATCH(C115,EL_List,0))","v":51.8},{"$f":"1-G115","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G115,-2,-4),Markups!C109:E296,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C113,PC_LIST,0)-1)*12,MATCH(C116,EL_List,0))","v":52.589999999999996},{"$f":"1-G116","v":0.95380452557520445},{"$f":"G115*(E115/E116)","v":4.6195474424795595E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C113,PC_LIST,0)-1)*12,MATCH(C117,EL_List,0))","v":56.089999999999996},0.95668711000178286,{"$f":"G115*(E115/E117)","v":4.3312889998217155E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C113,PC_LIST,0)-1)*12,MATCH(C118,EL_List,0))","v":56.53},0.95702423491951172,{"$f":"G115*(E115/E118)","v":4.297576508048824E-2}]
[]
[]
[]
[null,null,"PG14"]
[null,null,{"$f":"VLOOKUP(C122,PC_Table,2,FALSE)","v":"IP with DVR"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C122,PC_LIST,0)-1)*12,MATCH(C124,EL_List,0))","v":80.28},{"$f":"1-G124","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G124,-2,-4),Markups!C118:E305,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C122,PC_LIST,0)-1)*12,MATCH(C125,EL_List,0))","v":86.36},{"$f":"1-G125","v":0.95640189902732742},{"$f":"G124*(E124/E125)","v":4.359810097267254E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C122,PC_LIST,0)-1)*12,MATCH(C126,EL_List,0))","v":101.85},0.96303257731958758,{"$f":"G124*(E124/E126)","v":3.6967422680412379E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C122,PC_LIST,0)-1)*12,MATCH(C127,EL_List,0))","v":103.16999999999999},0.96350555394009885,{"$f":"G124*(E124/E127)","v":3.6494446059901139E-2}]
[]
[]
[]
[null,null,"PG15"]
[null,null,{"$f":"VLOOKUP(C131,PC_Table,2,FALSE)","v":"IP with DVR & Video Server"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C131,PC_LIST,0)-1)*12,MATCH(C133,EL_List,0))","v":96.04},{"$f":"1-G133","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G133,-2,-4),Markups!C127:E314,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C131,PC_LIST,0)-1)*12,MATCH(C134,EL_List,0))","v":102.12},{"$f":"1-G134","v":0.9558923227575401},{"$f":"G133*(E133/E134)","v":4.4107677242459856E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C131,PC_LIST,0)-1)*12,MATCH(C135,EL_List,0))","v":117.61},0.96170159000085031,{"$f":"G133*(E133/E135)","v":3.8298409999149734E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C131,PC_LIST,0)-1)*12,MATCH(C136,EL_List,0))","v":118.93},0.96212666274278991,{"$f":"G133*(E133/E136)","v":3.7873337257210128E-2}]
[]
[]
[]
[null,null,"PG16"]
[null,null,{"$f":"VLOOKUP(C140,PC_Table,2,FALSE)","v":"OTT"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C140,PC_LIST,0)-1)*12,MATCH(C142,EL_List,0))","v":57.67},{"$f":"1-G142","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G142,-2,-4),Markups!C136:E323,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C140,PC_LIST,0)-1)*12,MATCH(C143,EL_List,0))","v":49.28},{"$f":"1-G143","v":0.94511519886363637},{"$f":"G142*(E142/E143)","v":5.488480113636364E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C140,PC_LIST,0)-1)*12,MATCH(C144,EL_List,0))","v":52.36},0.94834371657754013,{"$f":"G142*(E142/E144)","v":5.1656283422459905E-2}]
[]
[]
[]
[null,null,"PG17"]
[null,null,{"$f":"VLOOKUP(C148,PC_Table,2,FALSE)","v":"Thin-client"},null,"MPC","Mtrls, Lbr, Ovrhd","Depreciation"]
[null,null,"Baseline",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C148,PC_LIST,0)-1)*12,MATCH(C150,EL_List,0))","v":40.44},{"$f":"1-G150","v":0.95309999999999995},{"$f":"Depreciation*VLOOKUP(OFFSET(G150,-2,-4),Markups!C144:E331,3,FALSE)","v":4.6900000000000004E-2}]
[null,null,"EL 1",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C148,PC_LIST,0)-1)*12,MATCH(C151,EL_List,0))","v":45.43},{"$f":"1-G151","v":0.95825146379044679},{"$f":"G150*(E150/E151)","v":4.1748536209553162E-2}]
[null,null,"EL 2",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C148,PC_LIST,0)-1)*12,MATCH(C152,EL_List,0))","v":47.78},0.96030481372959398,{"$f":"G150*(E150/E152)","v":3.9695186270406024E-2}]
[null,null,"EL 3",null,{"$f":"OFFSET('INPUT - Engineering Analysis'!$D$8,(MATCH(C148,PC_LIST,0)-1)*12,MATCH(C153,EL_List,0))","v":48.22},0.96066702613023636,{"$f":"G150*(E150/E153)","v":3.9332973869763588E-2}]

{"sheet":"Price Trends","index":15,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Multipliers for Price Trend Projections",null,null,null,"Navigation",null,"* Price Trends \"Yes\" data from INPUT - Price Trends"]
[]
[]
[null,null,"Year",{"$f":"Learning_Scenario_1","v":"Constant"},{"$f":"Learning_Scenario_2 & \" *\"","v":"Yes *"},null,"Selection",null,null,null,"Price Trends over the Analysis Period (2013 to 2047)"]
[null,null,{"$f":"Base_Year - 1","v":2011},1,1,null,{"$f":"OFFSET($C6,0,MATCH(Learning_Scenario_X,Learning_Scenario_List,0))","v":1}]
[null,null,{"$f":"OFFSET(C7,-1,0)+1","v":2012},1,1,null,1]
[null,null,{"$f":"OFFSET(C8,-1,0)+1","v":2013},1,1,null,1]
[null,null,2014,1,1,null,1]
[null,null,2015,1,1,null,1]
[null,null,2016,1,1,null,1]
[null,null,2017,1,1,null,1]
[null,null,2018,1,{"$f":"'INPUT - Price Trends'!D6","v":1},null,1]
[null,null,2019,1,{"$f":"'INPUT - Price Trends'!D7","v":0.91827432535320552},null,0.91827432535320552]
[null,null,2020,1,{"$f":"'INPUT - Price Trends'!D8","v":0.84322773660288486},null,0.84322773660288486]
[null,null,2021,1,{"$f":"'INPUT - Price Trends'!D9","v":0.77431438094812455},null,0.77431438094812455]
[null,null,2022,1,{"$f":"'INPUT - Price Trends'!D10","v":0.71103301577642408},null,0.71103301577642408]
[null,null,2023,1,{"$f":"'INPUT - Price Trends'!D11","v":0.65292336286595098},null,0.65292336286595098]
[null,null,2024,1,{"$f":"'INPUT - Price Trends'!D12","v":0.59956276054307733},null,0.59956276054307733]
[null,null,2025,1,{"$f":"'INPUT - Price Trends'!D13","v":0.55056308944459986},null,0.55056308944459986]
[null,null,2026,1,{"$f":"'INPUT - Price Trends'!D14","v":0.50556794952411654},null,0.50556794952411654]
[null,null,2027,1,{"$f":"'INPUT - Price Trends'!D15","v":0.46425006776946159},null,0.46425006776946159]
[null,null,2028,1,{"$f":"'INPUT - Price Trends'!D16","v":0.42630891777618229},null,0.42630891777618229]
[null,null,2029,1,{"$f":"'INPUT - Price Trends'!D17","v":0.39146853386297897},null,0.39146853386297897]
[null,null,2030,1,{"$f":"'INPUT - Price Trends'!D18","v":0.35947550383003557},null,0.35947550383003557]
[null,null,2031,1,{"$f":"'INPUT - Price Trends'!D19","v":0.33009712576052952},null,0.33009712576052952]
[null,null,2032,1,{"$f":"'INPUT - Price Trends'!D20","v":0.30311971545878252},null,0.30311971545878252]
[null,null,2033,1,{"$f":"'INPUT - Price Trends'!D21","v":0.27834705221416911},null,0.27834705221416911]
[null,null,2034,1,{"$f":"'INPUT - Price Trends'!D22","v":0.25559895158601964},null,0.25559895158601964]
[null,null,2035,1,{"$f":"'INPUT - Price Trends'!D23","v":0.23470995482863885},null,0.23470995482863885]
[null,null,2036,1,{"$f":"'INPUT - Price Trends'!D24","v":0.21552812542394967},null,0.21552812542394967]
[null,null,2037,1,{"$f":"'INPUT - Price Trends'!D25","v":0.19791394396831849},null,0.19791394396831849]
[null,null,2038,1,{"$f":"'INPUT - Price Trends'!D26","v":0.18173929337549977},null,0.18173929337549977]
[null,null,2039,1,{"$f":"'INPUT - Price Trends'!D27","v":0.16688652701455536},null,0.16688652701455536]
[null,null,2040,1,{"$f":"'INPUT - Price Trends'!D28","v":0.15324761300483031},null,0.15324761300483031]
[null,null,2041,1,{"$f":"'INPUT - Price Trends'!D29","v":0.1407233484439997},null,0.1407233484439997]
[null,null,2042,1,{"$f":"'INPUT - Price Trends'!D30","v":0.1292226378538579},null,0.1292226378538579]
[null,null,2043,1,{"$f":"'INPUT - Price Trends'!D31","v":0.11866183059561299},null,0.11866183059561299]
[null,null,2044,1,{"$f":"'INPUT - Price Trends'!D32","v":0.10896411243536283},null,0.10896411243536283]
[null,null,2045,1,{"$f":"'INPUT - Price Trends'!D33","v":0.10005894683429366},null,0.10005894683429366]
[null,null,2046,1,{"$f":"'INPUT - Price Trends'!D34","v":9.188156189981328E-2},null,9.188156189981328E-2]
[null,null,2047,1,{"$f":"'INPUT - Price Trends'!D35","v":8.4372479265949846E-2},null,8.4372479265949846E-2]

{"sheet":"Shipments","index":16,"n_rows":544,"n_cols":42,"rows_kept":544,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Shipments - INPUT","* from INPUT - Shipments Analysis and INPUT - Efficiency Distribution",null,null,null,null,null,"Navigation"]
[]
[]
[null,null,"TSL","Product Group","EL",{"$f":"NAMES!$O$6","v":"Shipments from INPUT - Shipments Analysis Tab"}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,"PG1",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G10,0,-1)+1","v":2012},{"$f":"OFFSET(H10,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D10,PC_Table,2,FALSE)","v":"Cable Base"},"Baseline",{"$f":"F$519*OFFSET(F11,4,0)","v":8.8378852914552333},{"$f":"G$519*OFFSET(G11,4,0)","v":5.9593562028685341},4.2727050066363166,4.0520438828801773,2.3437021146520078,0.63536034642383854,0.64171394988807695,0.64813108938695774,0.57278585024572393,0.49586889321272676,0.41735631845404497,0.33722390531086838,0.25544710827298278,0.1720010529038084,8.6860531716423245E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F12,3,0)","v":7.0703082331641873},{"$f":"G$520*OFFSET(G12,3,0)","v":4.7674849622948274},3.4181640053090536,3.241635106304142,1.8749616917216063,0.50828827713907088,0.51337115991046156,0.51850487150956626,0.54005523023168256,0.56198474564109036,0.58429884583566294,0.60700302955956309,0.63010286707335761,0.65360400103447203,0.67751214738810139,0.70183309626869983,0.70885142723138683,0.71593994150370066,0.72309934091873762,0.73033033432792505,0.73763363767120427,0.74500997404791636,0.75246007378839552,0.75998467452627949,0.76758452127154231,0.77526036648425778,0.78301297014910032,0.79084309985059131,0.79875153084909722,0.80673904615758818,0.81480643661916408,0.82295450098535572,0.83118404599520923,0.83949588645516138,0.84789084531971304,0.85636975377291014,0.86493345131063926]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F13,2,0)","v":1.7675770582910468},{"$f":"G$521*OFFSET(G13,2,0)","v":1.1918712405737069},0.85454100132726341,0.81040877657603549,0.46874042293040158,0.12707206928476772,0.12834278997761539,0.12962621787739156,0.18001841007722755,0.23140548349927245,0.28380229654875061,0.33722390531086838,0.39168556601857357,0.44720273754990181,0.50379108395525485,0.56146647701495989,0.56708114178510949,0.57275195320296057,0.57847947273499012,0.58426426746234006,0.59010691013696348,0.59600797923833315,0.60196805903071648,0.60798773962102359,0.61406761701723389,0.62020829318740622,0.6264103761192803,0.6326744798804731,0.63900122467927778,0.64539123692607059,0.65184514929533133,0.6583636007882846,0.66494723679616741,0.67159670916412917,0.67831267625577052,0.68509580301832818,0.69194676104851149]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F14,1,0)","v":0},{"$f":"G$522*OFFSET(G14,1,0)","v":0},0,0,0,0,0,0,1.6365310007020684E-2,3.3057926214181785E-2,5.0082758214485407E-2,6.7444781062173678E-2,8.5149036090994265E-2,0.10320063174228505,0.12160474440299256,0.14036661925373997,0.14177028544627737,0.14318798830074014,0.14461986818374753,0.14606606686558501,0.14752672753424087,0.14900199480958329,0.15049201475767912,0.1519969349052559,0.15351690425430847,0.15505207329685156,0.15660259402982007,0.15816861997011827,0.15975030616981944,0.16134780923151765,0.16296128732383283,0.16459090019707115,0.16623680919904185,0.16789917729103229,0.16957816906394263,0.17127395075458204,0.17298669026212787]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":17.675770582910467},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":11.918712405737068},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":8.5454100132726332},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":8.1040877657603545},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":4.6874042293040157},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":1.2707206928476771},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":1.2834278997761539},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":1.2962621787739155},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":1.3092248005616547},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":1.3223170485672713},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":1.335540219052944},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":1.3488956212434735},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":1.3623845774559082},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":1.3760084232304672},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":1.3897685074627719},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":1.4036661925373997},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":1.4177028544627737},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":1.4318798830074013},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":1.4461986818374752},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":1.4606606686558501},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":1.4752672753424085},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":1.4900199480958327},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":1.504920147576791},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":1.519969349052559},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":1.5351690425430846},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":1.5505207329685156},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":1.5660259402982006},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":1.5816861997011826},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":1.5975030616981944},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":1.6134780923151764},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":1.6296128732383282},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":1.6459090019707114},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":1.6623680919904185},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":1.6789917729103228},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":1.6957816906394261},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":1.7127395075458203},{"$f":"OFFSET($E$497,MATCH($D10,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":1.7298669026212785}]
[]
[null,null,null,"PG2",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G17,0,-1)+1","v":2012},{"$f":"OFFSET(H17,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D17,PC_Table,2,FALSE)","v":"Cable Video Client"},"Baseline",{"$f":"F$519*OFFSET(F18,4,0)","v":7.0755469384065181E-4},{"$f":"G$519*OFFSET(G18,4,0)","v":7.73187887740025E-2},0.11782477618755538,0.20482388592807824,0.3250007632966686,0.44517764066525894,0.44962941707191156,0.45412571124263068,0.40133359731067486,0.34744022852895567,0.29242885901187105,0.23628251808159181,0.17898400744680582,0.12051589834751592,6.0860528665495538E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F19,3,0)","v":5.6604375507252145E-4},{"$f":"G$520*OFFSET(G19,3,0)","v":6.1855031019202006E-2},9.4259820950044315E-2,0.16385910874246259,0.26000061063733487,0.35614211253220718,0.35970353365752927,0.36330056899410457,0.37840024889292206,0.39376559233281649,0.40940040261661947,0.42530853254686529,0.44149388503545434,0.45796041372056051,0.47471212359086523,0.49175307161720394,0.49667060233337601,0.50163730835670972,0.50665368144027678,0.5117202182546795,0.51683742043722636,0.52200579464159858,0.52722585258801458,0.53249811111389478,0.53782309222503377,0.54320132314728409,0.54863333637875689,0.55411966974254445,0.55966086643996993,0.56525747510436963,0.57091004985541338,0.57661915035396749,0.58238534185750712,0.58820919527608218,0.59409128722884297,0.60003220010113145,0.60603252210214276]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F20,2,0)","v":1.4151093876813036E-4},{"$f":"G$521*OFFSET(G20,2,0)","v":1.5463757754800501E-2},2.3564955237511079E-2,4.0964777185615649E-2,6.5000152659333718E-2,8.9035528133051794E-2,8.9925883414382318E-2,9.0825142248526142E-2,0.12613341629764069,0.16213877331351265,0.19885162412807231,0.23628251808159181,0.27444214475176887,0.31334133570354133,0.35299106625987414,0.39340245729376316,0.39733648186670084,0.40130984668536779,0.40532294515222145,0.40937617460374365,0.41346993634978113,0.41760463571327888,0.42178068207041169,0.42599848889111586,0.43025847378002702,0.43456105851782728,0.43890666910300552,0.44329573579403558,0.44772869315197594,0.45220598008349572,0.45672803988433075,0.46129532028317399,0.46590827348600572,0.47056735622086576,0.4752730297830744,0.48002576008090519,0.48482601768171424]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F21,1,0)","v":0},{"$f":"G$522*OFFSET(G21,1,0)","v":0},0,0,0,0,0,0,1.1466674208876426E-2,2.3162681901930382E-2,3.509146308142453E-2,4.7256503616318363E-2,5.9661335815601936E-2,7.230953900850956E-2,8.5204740131693754E-2,9.8350614323440791E-2,9.933412046667521E-2,0.10032746167134195,0.10133073628805536,0.10234404365093591,0.10336748408744528,0.10440115892831972,0.10544517051760292,0.10649962222277896,0.10756461844500675,0.10864026462945682,0.10972666727575138,0.1108239339485089,0.11193217328799399,0.11305149502087393,0.11418200997108269,0.1153238300707935,0.11647706837150143,0.11764183905521644,0.1188182574457686,0.1200064400202263,0.12120650442042856]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":1.4151093876813036E-3},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":0.154637577548005},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":0.23564955237511076},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":0.40964777185615647},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":0.65000152659333721},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":0.89035528133051789},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":0.89925883414382313},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":0.90825142248526136},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":0.91733393671011398},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":0.92650727607721517},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":0.93577234883798732},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":0.94513007232636725},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":0.95458137304963098},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":0.96412718678012732},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":0.9737684586479286},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":0.98350614323440788},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":0.99334120466675202},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":1.0032746167134194},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":1.0133073628805536},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":1.023440436509359},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":1.0336748408744527},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":1.0440115892831972},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":1.0544517051760292},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":1.0649962222277896},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":1.0756461844500675},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":1.0864026462945682},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":1.0972666727575138},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":1.1082393394850889},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":1.1193217328799399},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":1.1305149502087393},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":1.1418200997108268},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":1.153238300707935},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":1.1647706837150142},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":1.1764183905521644},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":1.1881825744576859},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":1.2000644002022629},{"$f":"OFFSET($E$497,MATCH($D17,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":1.2120650442042855}]
[]
[null,null,null,"PG3",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G24,0,-1)+1","v":2012},{"$f":"OFFSET(H24,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D24,PC_Table,2,FALSE)","v":"Cable Video Server"},"Baseline",{"$f":"F$519*OFFSET(F25,4,0)","v":0.56626613876119603},{"$f":"G$519*OFFSET(G25,4,0)","v":0.37425620978894347},0.43812810755577702,0.61683903306315302,0.64409605748373477,0.67135308190431642,0.67806661272335955,0.68484727885059316,0.6052337826842118,0.52395953186661759,0.44099927265440314,0.35632741230475773,0.26991801482085398,0.18174479664604168,9.1781122306251045E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F26,3,0)","v":0.45301291100895685},{"$f":"G$520*OFFSET(G26,3,0)","v":0.29940496783115478},0.35050248604462164,0.49347122645052244,0.51527684598698786,0.53708246552345318,0.54245329017868771,0.5478778230804745,0.57064899510225686,0.59382080278216665,0.61739898171616436,0.64138934214856391,0.66579776989143979,0.69063022725495837,0.71589275398875818,0.7415914682345085,0.74900738291685354,0.75649745674602209,0.76406243131348228,0.77170305562661712,0.77942008618288328,0.78721428704471208,0.79508642991515921,0.8030372942143108,0.81106766715645395,0.81917834382801846,0.82737012726629866,0.83564382853896169,0.84400026682435136,0.85244026949259488,0.86096467218752082,0.86957431890939607,0.87827006209849001,0.88705276271947497,0.89592329034666973,0.90488252325013641,0.9139313484826378]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F27,2,0)","v":0.11325322775223921},{"$f":"G$521*OFFSET(G27,2,0)","v":7.4851241957788694E-2},8.762562151115541E-2,0.12336780661263061,0.12881921149674697,0.13427061638086329,0.13561332254467193,0.13696945577011863,0.19021633170075228,0.24451444820442153,0.29987950540499414,0.35632741230475773,0.41387428939197607,0.47253647127970833,0.53233050937625614,0.59327317458760687,0.59920590633348281,0.60519796539681769,0.61124994505078589,0.61736244450129374,0.62353606894630664,0.62977142963576971,0.63606914393212743,0.64242983537144871,0.64885413372516321,0.65534267506241484,0.66189610181303893,0.66851506283116935,0.67520021345948111,0.68195221559407593,0.68877173775001665,0.69565945512751692,0.7026160496787921,0.70964221017558005,0.71673863227733581,0.72390601860010917,0.73114507878611024]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F28,1,0)","v":0},{"$f":"G$522*OFFSET(G28,1,0)","v":0},0,0,0,0,0,0,1.7292393790977478E-2,3.4930635457774507E-2,5.2919912718528382E-2,7.1265482460951546E-2,8.9972671606951327E-2,0.10904687798762502,0.12849357122875146,0.14831829364690172,0.1498014765833707,0.15129949134920442,0.15281248626269647,0.15434061112532343,0.15588401723657666,0.15744285740894243,0.15901728598303186,0.16060745884286218,0.1622135334312908,0.16383566876560371,0.16547402545325973,0.16712876570779234,0.16880005336487028,0.17048805389851898,0.17219293443750416,0.17391486378187923,0.17565401241969802,0.17741055254389501,0.17918465806933395,0.18097650465002729,0.18278626969652756]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":1.1325322775223921},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":0.74851241957788694},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":0.87625621511155405},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":1.233678066126306},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":1.2881921149674695},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":1.3427061638086328},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":1.3561332254467191},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":1.3696945577011863},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":1.3833915032781983},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":1.3972254183109802},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":1.41119767249409},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":1.4253096492190309},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":1.4395627457112212},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":1.4539583731683334},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":1.4684979569000167},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":1.483182936469017},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":1.4980147658337071},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":1.5129949134920442},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":1.5281248626269646},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":1.5434061112532342},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":1.5588401723657666},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":1.5744285740894242},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":1.5901728598303184},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":1.6060745884286216},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":1.6221353343129079},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":1.6383566876560369},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":1.6547402545325973},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":1.6712876570779234},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":1.6880005336487027},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":1.7048805389851898},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":1.7219293443750416},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":1.7391486378187921},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":1.75654012419698},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":1.7741055254389499},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":1.7918465806933395},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":1.8097650465002728},{"$f":"OFFSET($E$497,MATCH($D24,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":1.8278626969652756}]
[]
[null,null,null,"PG4",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G31,0,-1)+1","v":2012},{"$f":"OFFSET(H31,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D31,PC_Table,2,FALSE)","v":"Cable with DVR"},"Baseline",{"$f":"F$519*OFFSET(F32,4,0)","v":1.4368879702700794},{"$f":"G$519*OFFSET(G32,4,0)","v":0.94966696546796769},1.1117405122639332,1.565215585979532,1.6343796906547161,1.7035437953299,1.7205792332831991,1.737785025616031,1.5357675163881674,1.3295358784731848,1.119026031048264,0.90417303308699737,0.68491107256340045,0.46117345552602301,0.23289259504064164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F33,3,0)","v":1.1495103762160637},{"$f":"G$520*OFFSET(G33,3,0)","v":0.75973357237437422},0.88939240981114664,1.2521724687836258,1.3075037525237729,1.3628350362639201,1.3764633866265594,1.3902280204928248,1.448009372594558,1.5068073289362764,1.5666364434675697,1.6275114595565954,1.6894473123230547,1.7524591309988875,1.8165622413170048,1.8817721679283845,1.9005898896076685,1.9195957885037451,1.9387917463887825,1.9581796638526703,1.9777614604911971,1.9975390750961091,2.0175144658470701,2.0376896105055406,2.0580665066105959,2.0786471716767019,2.0994336433934691,2.1204279798274039,2.1416322596256778,2.1630485822219345,2.1846790680441539,2.2065258587245955,2.2285911173118413,2.2508770284849597,2.2733857987698092,2.2961196567575071,2.3190808533250822]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F34,2,0)","v":0.28737759405401592},{"$f":"G$521*OFFSET(G34,2,0)","v":0.18993339309359356},0.22234810245278666,0.31304311719590644,0.32687593813094323,0.34070875906598003,0.34411584665663986,0.3475570051232062,0.48266979086485268,0.62045007662081952,0.76093770111281955,0.90417303308699737,1.0501969779305473,1.1990509843676598,1.3507770512357216,1.5054177343427078,1.5204719116861349,1.5356766308029961,1.5510333971110262,1.5665437310821364,1.5822091683929578,1.5980312600768873,1.614011572677656,1.6301516884044327,1.6464532052884768,1.6629177373413615,1.6795469147147752,1.6963423838619232,1.7133058077005423,1.7304388657775478,1.7477432544353233,1.7652206869796765,1.7828728938494731,1.800701622787968,1.8187086390158473,1.8368957254060057,1.8552646826600658]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F35,1,0)","v":0},{"$f":"G$522*OFFSET(G35,1,0)","v":0},0,0,0,0,0,0,4.3879071896804789E-2,8.863572523154567E-2,0.13428312372579171,0.18083460661739947,0.22830369085446683,0.27670407331561386,0.32604963305689832,0.37635443358567694,0.38011797792153373,0.38391915770074903,0.38775834927775654,0.3916359327705341,0.39555229209823944,0.39950781501922183,0.40350289316941401,0.40753792210110817,0.41161330132211921,0.41572943433534038,0.41988672867869381,0.42408559596548079,0.42832645192513558,0.43260971644438695,0.43693581360883083,0.44130517174491912,0.44571822346236828,0.45017540569699199,0.45467715975396183,0.45922393135150141,0.46381617066501646]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":2.8737759405401588},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":1.8993339309359354},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":2.2234810245278664},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":3.1304311719590641},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":3.2687593813094322},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":3.4070875906597999},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":3.4411584665663981},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":3.475570051232062},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":3.5103257517443827},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":3.5454290092618264},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":3.5808832993544448},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":3.6166921323479895},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":3.6528590536714693},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":3.6893876442081841},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":3.7262815206502662},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":3.7635443358567691},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":3.801179779215337},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":3.8391915770074903},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":3.877583492777565},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":3.9163593277053406},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":3.9555229209823941},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":3.9950781501922181},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":4.0350289316941401},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":4.0753792210110813},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":4.1161330132211917},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":4.1572943433534038},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":4.1988672867869381},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":4.2408559596548079},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":4.2832645192513557},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":4.326097164443869},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":4.3693581360883078},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":4.413051717449191},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":4.4571822346236827},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":4.5017540569699195},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":4.5467715975396183},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":4.5922393135150141},{"$f":"OFFSET($E$497,MATCH($D31,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":4.6381617066501644}]
[]
[null,null,null,"PG5",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G38,0,-1)+1","v":2012},{"$f":"OFFSET(H38,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D38,PC_Table,2,FALSE)","v":"Cable with DVR & Video Server"},"Baseline",{"$f":"F$519*OFFSET(F39,4,0)","v":1.2240156783782159},{"$f":"G$519*OFFSET(G39,4,0)","v":0.80897556317641683},0.94703821415075784,1.3333317954640458,1.3922493661132767,1.4511669367625073,1.4656786061301323,1.4803353921914337,1.3082464028491796,1.1325676001808613,0.9532443968188915,0.77022147262966434,0.58344276551697072,0.3928514621147603,0.19838998836795396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F40,3,0)","v":0.97921254270257274},{"$f":"G$520*OFFSET(G40,3,0)","v":0.64718045054113349},0.75763057132060629,1.0666654363712367,1.1137994928906214,1.1609335494100059,1.172542884904106,1.1842683137531471,1.2334894655435122,1.2835766135383095,1.3345421555464481,1.3863986507333959,1.4391588216085278,1.4928355560360893,1.5474419092700411,1.6029911060130679,1.6190210170731987,1.6352112272439308,1.65156333951637,1.6680789729115337,1.684759762640649,1.7016073602670554,1.7186234338697259,1.7358096682084232,1.7531677648905075,1.7706994425394127,1.7884064369648069,1.806290501334455,1.8243534063477995,1.8425969404112776,1.8610229098153905,1.8796331389135446,1.8984294703026801,1.9174137650057068,1.936587902655764,1.9559537816823216,1.9755133194991448]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F41,2,0)","v":0.24480313567564319},{"$f":"G$521*OFFSET(G41,2,0)","v":0.16179511263528337},0.18940764283015157,0.26666635909280917,0.27844987322265535,0.29023338735250148,0.29313572122602649,0.29606707843828678,0.41116315518117075,0.5285315467510685,0.64820618983684619,0.77022147262966434,0.89461224045935506,1.0214138014983767,1.1506619325341332,1.2823928848104544,1.2952168136585591,1.3081689817951447,1.3212506716130961,1.3344631783292271,1.3478078101125193,1.3612858882136445,1.3748987470957807,1.3886477345667387,1.402534211912406,1.4165595540315303,1.4307251495718456,1.4450324010675641,1.4594827250782396,1.4740775523290222,1.4888183278523126,1.5037065111308356,1.5187435762421442,1.5339310120045655,1.5492703221246114,1.5647630253458573,1.5804106555993158]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F42,1,0)","v":0},{"$f":"G$522*OFFSET(G42,1,0)","v":0},0,0,0,0,0,0,3.7378468652833702E-2,7.550450667872409E-2,0.11438932761826701,0.15404429452593288,0.19448092183899024,0.2357108772688562,0.27774598371513559,0.32059822120261361,0.32380420341463978,0.32704224544878618,0.33031266790327402,0.33361579458230678,0.33695195252812982,0.34032147205341112,0.34372468677394519,0.34716193364168468,0.3506335529781015,0.35413988850788258,0.3576812873929614,0.36125810026689104,0.3648706812695599,0.36851938808225554,0.37220458196307815,0.37592662778270891,0.37968589406053604,0.38348275300114137,0.38731758053115284,0.39119075633646433,0.39510266389982895]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":2.4480313567564318},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":1.6179511263528337},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":1.8940764283015157},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":2.6666635909280916},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":2.7844987322265533},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":2.9023338735250146},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":2.9313572122602647},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":2.9606707843828675},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":2.9902774922266961},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":3.0201802671489633},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":3.0503820698204529},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":3.0808858905186574},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":3.1116947494238438},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":3.1428116969180824},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":3.1742398138872634},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":3.2059822120261359},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":3.2380420341463974},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":3.2704224544878615},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":3.30312667903274},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":3.3361579458230675},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":3.3695195252812979},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":3.4032147205341108},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":3.4372468677394519},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":3.4716193364168464},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":3.506335529781015},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":3.5413988850788254},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":3.5768128739296139},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":3.61258100266891},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":3.648706812695599},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":3.6851938808225553},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":3.7220458196307811},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":3.7592662778270891},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":3.7968589406053601},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":3.8348275300114136},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":3.8731758053115279},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":3.9119075633646432},{"$f":"OFFSET($E$497,MATCH($D38,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":3.9510266389982895}]
[]
[null,null,null,"PG6",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G45,0,-1)+1","v":2012},{"$f":"OFFSET(H45,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D45,PC_Table,2,FALSE)","v":"Satellite Base"},"Baseline",{"$f":"F$519*OFFSET(F46,4,0)","v":4.0219525181657874},{"$f":"G$519*OFFSET(G46,4,0)","v":2.4762673927669399},2.2755577783502323,1.6046977110806044,0.9608348379986732,0.95737743595973823,0.96695121031933562,0.97662072242252895,0.86308856344091001,0.74718809920741636,0.62888331683290877,0.50813772000099022,0.38491432290075012,0.25917564408650506,0.13088370026368507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F47,3,0)","v":3.2175620145326302},{"$f":"G$520*OFFSET(G47,3,0)","v":1.9810139142135519},1.8204462226801859,1.2837581688644837,0.76866787039893858,0.76590194876779061,0.7735609682554685,0.78129657793802321,0.81376921695857229,0.84681317910173859,0.88043664356607221,0.91464789600178242,0.94945532982185021,0.98486744752871935,1.0208928620567437,1.0575402981305753,1.0681157011118809,1.0787968581229996,1.0895848267042296,1.1004806749712719,1.1114854817209847,1.1226003365381945,1.1338263399035764,1.1451646033026122,1.1566162493356382,1.1681824118289945,1.1798642359472844,1.1916628783067573,1.203579507089825,1.2156153021607232,1.2277714551823304,1.2400491697341538,1.2524496614314953,1.2649741580458103,1.2776238996262683,1.290400138622531,1.3033041400087564]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F48,2,0)","v":0.80439050363315756},{"$f":"G$521*OFFSET(G48,2,0)","v":0.49525347855338797},0.45511155567004646,0.32093954221612092,0.19216696759973464,0.19147548719194765,0.19339024206386712,0.1953241444845058,0.27125640565285741,0.34868777963012759,0.42764065544637792,0.50813772000099022,0.59020196178115014,0.67385667462491305,0.75912546152937344,0.8460322385044603,0.85449256088950476,0.86303748649839973,0.8716678613633837,0.8803845399770176,0.88918838537678779,0.89808026923055562,0.90706107192286112,0.91613168264208977,0.92529299946851062,0.9345459294631957,0.94389138875782752,0.95333030264540586,0.96286360567186002,0.97249224172857862,0.98221716414586435,0.99203933578732306,1.0019597291451963,1.0119793264366483,1.0220991197010147,1.0323201108980249,1.0426433120070051]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F49,1,0)","v":0},{"$f":"G$522*OFFSET(G49,1,0)","v":0},0,0,0,0,0,0,2.4659673241168856E-2,4.9812539947161089E-2,7.5465998019949063E-2,0.10162754400019805,0.12830477430025003,0.15550538645190307,0.18323718036915912,0.21150805962611507,0.21362314022237619,0.21575937162459993,0.21791696534084593,0.2200961349942544,0.22229709634419695,0.2245200673076389,0.22676526798071528,0.22903292066052244,0.23132324986712766,0.23363648236579893,0.23597284718945688,0.23833257566135146,0.24071590141796501,0.24312306043214466,0.24555429103646609,0.24800983394683077,0.25048993228629907,0.25299483160916209,0.25552477992525369,0.25808002772450622,0.26066082800175128]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":8.0439050363315747},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":4.9525347855338797},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":4.5511155567004646},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":3.2093954221612089},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":1.9216696759973464},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":1.9147548719194765},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":1.9339024206386712},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":1.9532414448450579},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":1.9727738592935085},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":1.9925015978864435},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":2.012426613865308},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":2.0325508800039609},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":2.0528763888040005},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":2.0734051526920405},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":2.094139204218961},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":2.1150805962611505},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":2.1362314022237618},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":2.1575937162459993},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":2.1791696534084593},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":2.2009613499425438},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":2.2229709634419694},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":2.2452006730763889},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":2.2676526798071528},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":2.2903292066052243},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":2.3132324986712764},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":2.336364823657989},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":2.3597284718945688},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":2.3833257566135146},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":2.4071590141796499},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":2.4312306043214464},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":2.4555429103646609},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":2.4800983394683076},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":2.5048993228629906},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":2.5299483160916205},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":2.5552477992525366},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":2.580800277245062},{"$f":"OFFSET($E$497,MATCH($D45,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":2.6066082800175128}]
[]
[null,null,null,"PG7",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G52,0,-1)+1","v":2012},{"$f":"OFFSET(H52,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D52,PC_Table,2,FALSE)","v":"Satellite Video Client"},"Baseline",{"$f":"F$519*OFFSET(F53,4,0)","v":5.4804381078779981E-5},{"$f":"G$519*OFFSET(G53,4,0)","v":5.8587284578300765E-2},0.1585672827935321,0.34055289348780149,0.64189652490067972,0.76518498840554117,0.77283683828959659,0.78056520667249252,0.68982450139681528,0.59719092549495723,0.50263569562492239,0.40612964206493724,0.30764320386418997,0.20714642393522126,0.10460894408728674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F54,3,0)","v":4.3843504863023986E-5},{"$f":"G$520*OFFSET(G54,3,0)","v":4.6869827662640612E-2},0.12685382623482569,0.27244231479024122,0.51351721992054378,0.61214799072443293,0.61826947063167736,0.62445216533799408,0.65040595845985438,0.6768163822276182,0.70368997387489129,0.73103335571688699,0.75885323619833533,0.78715641095384081,0.81594976388083662,0.84524026822527687,0.85369267090752965,0.862229597616605,0.87085189359277104,0.87956041252869877,0.88835601665398578,0.89723957682052569,0.90621197258873099,0.91527409231461831,0.92442683323776453,0.93367110157014221,0.94300781258584365,0.95243789071170215,0.96196226961881914,0.97158189231500736,0.98129771123815746,0.99111068835053906,1.0010217952340446,1.011032013186385,1.021142333318249,1.0313537566514315,1.0416672942179459]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F55,2,0)","v":1.0960876215755997E-5},{"$f":"G$521*OFFSET(G55,2,0)","v":1.1717456915660153E-2},3.1713456558706422E-2,6.8110578697560306E-2,0.12837930498013594,0.15303699768110823,0.15456736765791934,0.15611304133449852,0.2168019861532848,0.27868909856431334,0.34179227302494719,0.40612964206493724,0.47171957925842462,0.53858070223157517,0.60673187570626319,0.6761922145802215,0.68295413672602379,0.689783678093284,0.69668151487421692,0.70364833002295901,0.71068481332318867,0.71779166145642059,0.72496957807098483,0.73221927385169472,0.73954146659021169,0.74693688125611379,0.75440625006867501,0.76195031256936174,0.76956981569505534,0.77726551385200593,0.78503816899052603,0.79288855068043129,0.80081743618723567,0.80882561054910806,0.8169138666545992,0.8250830053211452,0.83333383537435679]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F56,1,0)","v":0},{"$f":"G$522*OFFSET(G56,1,0)","v":0},0,0,0,0,0,0,1.9709271468480435E-2,3.9812728366330485E-2,6.0316283474990691E-2,8.1225928412987453E-2,0.10254773462139666,0.12428785436113278,0.14645252172220147,0.16904805364505537,0.17073853418150595,0.172445919523321,0.17417037871855423,0.17591208250573975,0.17767120333079717,0.17944791536410515,0.18124239451774621,0.18305481846292368,0.18488536664755292,0.18673422031402845,0.18860156251716875,0.19048757814234044,0.19239245392376383,0.19431637846300148,0.19625954224763151,0.19822213767010782,0.20020435904680892,0.20220640263727702,0.2042284666636498,0.2062707513302863,0.2083334588435892]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":1.0960876215755996E-4},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":0.11717456915660153},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":0.31713456558706421},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":0.68110578697560298},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":1.2837930498013594},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":1.5303699768110823},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":1.5456736765791932},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":1.561130413344985},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":1.5767417174784348},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":1.5925091346532192},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":1.6084342259997515},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":1.6245185682597489},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":1.6407637539423465},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":1.6571713914817701},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":1.6737431053965879},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":1.6904805364505537},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":1.7073853418150593},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":1.72445919523321},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":1.7417037871855421},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":1.7591208250573975},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":1.7767120333079716},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":1.7944791536410514},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":1.812423945177462},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":1.8305481846292366},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":1.8488536664755291},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":1.8673422031402844},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":1.8860156251716873},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":1.9048757814234043},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":1.9239245392376383},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":1.9431637846300147},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":1.9625954224763149},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":1.9822213767010781},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":2.0020435904680891},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":2.0220640263727701},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":2.042284666636498},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":2.0627075133028629},{"$f":"OFFSET($E$497,MATCH($D52,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":2.0833345884358918}]
[]
[null,null,null,"PG8",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G59,0,-1)+1","v":2012},{"$f":"OFFSET(H59,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D59,PC_Table,2,FALSE)","v":"Satellite Video Server"},"Baseline",{"$f":"F$519*OFFSET(F60,4,0)","v":0.64362942497889397},{"$f":"G$519*OFFSET(G60,4,0)","v":0.68544745686321762},0.82813546784750136,0.87715033907637496,0.99382637337783752,1.0159374572225977,1.0260968317948236,1.0363578001127718,0.91588120584966215,0.79289144392127886,0.66735029863374307,0.53921904129606435,0.40845842378176878,0.27502867201305764,0.1388894793665941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F61,3,0)","v":0.51490353998311522},{"$f":"G$520*OFFSET(G61,3,0)","v":0.54835796549057414},0.66250837427800113,0.70172027126110004,0.79506109870227004,0.81274996577807812,0.82087746543585893,0.82908624009021747,0.86354513694396717,0.89861030311078283,0.93429041808724023,0.9705942743329159,1.0075307786616963,1.0451089536496192,1.083337939059434,1.1222269932820803,1.1334492632149011,1.1447837558470502,1.1562315934055207,1.1677939093395759,1.1794718484329718,1.1912665669173015,1.2031792325864745,1.2152110249123393,1.2273631351614627,1.2396367665130774,1.2520331341782083,1.2645534655199904,1.2771990001751903,1.2899709901769423,1.3028707000787116,1.3158994070794987,1.3290584011502937,1.3423489851617967,1.3557724750134146,1.3693301997635487,1.3830235017611843]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F62,2,0)","v":0.12872588499577881},{"$f":"G$521*OFFSET(G62,2,0)","v":0.13708949137264353},0.16562709356950028,0.17543006781527501,0.19876527467556751,0.20318749144451953,0.20521936635896473,0.20727156002255437,0.28784837898132237,0.37001600716326349,0.45379820307094526,0.53921904129606435,0.62630291646537872,0.71507454723394981,0.80555898032624584,0.89778159462566431,0.906759410571921,0.91582700467764022,0.92498527472441661,0.93423512747166082,0.94357747874637754,0.95301325353384125,0.96254338606917966,0.97216881992987147,0.98189050812917023,0.99170941321046202,1.0016265073425668,1.0116427724159924,1.0217592001401523,1.0319767921415539,1.0422965600629694,1.0527195256635991,1.063246720920235,1.0738791881294374,1.0846179800107316,1.095464159810839,1.1064188014089475]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F63,1,0)","v":0},{"$f":"G$522*OFFSET(G63,1,0)","v":0},0,0,0,0,0,0,2.6168034452847488E-2,5.2859429594751928E-2,8.008203583604917E-2,0.10784380825921287,0.13615280792725626,0.16501720320783461,0.19444527111323176,0.22444539865641608,0.22668985264298025,0.22895675116941006,0.23124631868110415,0.23355878186791521,0.23589436968659439,0.23825331338346031,0.24063584651729492,0.24304220498246787,0.24547262703229256,0.24792735330261551,0.25040662683564169,0.25291069310399811,0.25543980003503808,0.25799419803538848,0.26057414001574236,0.26317988141589976,0.26581168023005874,0.26846979703235935,0.2711544950026829,0.27386603995270975,0.27660470035223689]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":1.2872588499577879},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":1.3708949137264352},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":1.6562709356950027},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":1.7543006781527499},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":1.987652746755675},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":2.0318749144451953},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":2.0521936635896472},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":2.0727156002255436},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":2.0934427562277991},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":2.1143771837900771},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":2.1355209556279777},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":2.1568761651842574},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":2.1784449268361001},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":2.2002293761044611},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":2.2222316698655056},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":2.2444539865641606},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":2.2668985264298023},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":2.2895675116941003},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":2.3124631868110415},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":2.3355878186791519},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":2.3589436968659436},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":2.382533133834603},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":2.406358465172949},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":2.4304220498246787},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":2.4547262703229253},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":2.4792735330261548},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":2.5040662683564165},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":2.5291069310399807},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":2.5543980003503806},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":2.5799419803538846},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":2.6057414001574233},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":2.6317988141589974},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":2.6581168023005874},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":2.6846979703235934},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":2.7115449500268292},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":2.7386603995270975},{"$f":"OFFSET($E$497,MATCH($D59,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":2.7660470035223685}]
[]
[null,null,null,"PG9",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G66,0,-1)+1","v":2012},{"$f":"OFFSET(H66,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D66,PC_Table,2,FALSE)","v":"Satellite with DVR"},"Baseline",{"$f":"F$519*OFFSET(F67,4,0)","v":1.5688459116027538},{"$f":"G$519*OFFSET(G67,4,0)","v":1.6707773115774307},2.0185791583851067,2.1380528451850473,2.4224505316361835,2.4763462706199855,2.5011097333261851,2.5261208306594471,2.2324592840952864,1.9326718945167767,1.6266655112182871,1.314345733064376,0.99561689279626475,0.67038204114948496,0.33854293078048991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F68,3,0)","v":1.2550767292822032},{"$f":"G$520*OFFSET(G68,3,0)","v":1.3366218492619446},1.6148633267080854,1.710442276148038,1.9379604253089469,1.9810770164959886,2.000887786660948,2.0208966645275579,2.1048901821469848,2.190361480452347,2.2773317157056017,2.365822319515877,2.4558550022307863,2.547451756368043,2.6406348600878218,2.7354268807063584,2.762781149513422,2.7904089610085561,2.8183130506186416,2.8464961811248282,2.8749611429360766,2.9037107543654375,2.9327478619090916,2.9620753405281826,2.9916960939334643,3.0216130548727991,3.0518291854215271,3.0823474772757424,3.1131709520484998,3.1443026615689846,3.1757456881846746,3.2075031450665215,3.2395781765171865,3.2719739582823584,3.304693697865182,3.3377406348438337,3.3711180411922719]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F69,2,0)","v":0.31376918232055079},{"$f":"G$521*OFFSET(G69,2,0)","v":0.33415546231548615},0.40371583167702135,0.4276105690370095,0.48449010632723671,0.49526925412399714,0.50022194666523701,0.50522416613188947,0.70163006071566159,0.90191355077449564,1.1061325476284352,1.314345733064376,1.5266125689542724,1.7429933069886607,1.9635489985268417,2.1883415045650869,2.2102249196107375,2.2323271688068451,2.2546504404949133,2.2771969448998628,2.2999689143488613,2.3229686034923502,2.3461982895272735,2.369660272422546,2.3933568751467713,2.4172904438982394,2.4414633483372219,2.465877981820594,2.4905367616388001,2.5154421292551881,2.5405965505477397,2.5660025160532172,2.5916625412137493,2.617579166625887,2.6437549582921456,2.670192507875067,2.6968944329538176]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F70,1,0)","v":0},{"$f":"G$522*OFFSET(G70,1,0)","v":0},0,0,0,0,0,0,6.3784550974151047E-2,0.12884479296778512,0.19519986134619446,0.26286914661287519,0.33187229759875492,0.40222922468969102,0.47396010309268594,0.54708537614127173,0.55255622990268438,0.55808179220171128,0.56366261012372831,0.5692992362249657,0.57499222858721533,0.58074215087308756,0.58654957238181837,0.59241506810563649,0.59833921878669283,0.60432261097455986,0.61036583708430547,0.61646949545514851,0.62263419040970003,0.62886053231379702,0.63514913763693492,0.64150062901330429,0.64791563530343732,0.65439479165647174,0.66093873957303639,0.66754812696876675,0.6742236082384544]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":3.1376918232055075},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":3.3415546231548614},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":4.0371583167702134},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":4.2761056903700947},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":4.844901063272367},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":4.9526925412399709},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":5.0022194666523703},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":5.0522416613188943},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":5.1027640779320835},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":5.1537917187114042},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":5.2053296358985186},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":5.2573829322575039},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":5.3099567615800787},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":5.3630563291958797},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":5.4166868924878386},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":5.4708537614127168},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":5.525562299026844},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":5.5808179220171121},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":5.6366261012372831},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":5.6929923622496563},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":5.7499222858721533},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":5.8074215087308749},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":5.8654957238181833},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":5.9241506810563651},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":5.9833921878669285},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":6.0432261097455982},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":6.1036583708430543},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":6.1646949545514849},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":6.2263419040969996},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":6.2886053231379693},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":6.3514913763693492},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":6.4150062901330429},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":6.479156353034373},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":6.5439479165647167},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":6.6093873957303639},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":6.6754812696876673},{"$f":"OFFSET($E$497,MATCH($D66,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":6.7422360823845437}]
[]
[null,null,null,"PG10",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G73,0,-1)+1","v":2012},{"$f":"OFFSET(H73,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D73,PC_Table,2,FALSE)","v":"Satellite with DVR & Video Server"},"Baseline",{"$f":"F$519*OFFSET(F74,4,0)","v":1.3912407140628194},{"$f":"G$519*OFFSET(G74,4,0)","v":1.4816327102667779},1.7900607630962269,1.8960091268622115,2.1482108488094451,2.1960051833799872,2.2179652352137871,2.2401448875659251,1.9797280443863863,1.7138788498545001,1.4425146986275375,1.1655518764910504,0.88290554644197072,0.59448973460426024,0.30021731597515144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F75,3,0)","v":1.1129925712502555},{"$f":"G$520*OFFSET(G75,3,0)","v":1.1853061682134223},1.4320486104769816,1.5168073014897692,1.7185686790475563,1.7568041467039899,1.7743721881710297,1.7921159100527402,1.8666007275643073,1.9423960298351004,2.0195205780785526,2.0979933776838906,2.1778336812235279,2.259060991496189,2.3416950646061814,2.4257559130792239,2.4500134722100162,2.4745136069321165,2.4992587430014379,2.5242513304314524,2.549493843735767,2.5749887821731248,2.6007386699948563,2.6267460566948047,2.6530135172617526,2.6795436524343703,2.706339088958714,2.733402479848301,2.760736504646784,2.7883438696932519,2.8162273083901845,2.8443895814740863,2.8728334772888271,2.9015618120617153,2.9305774301823324,2.9598832044841559,2.9894820365289974]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F76,2,0)","v":0.27824814281256388},{"$f":"G$521*OFFSET(G76,2,0)","v":0.29632654205335557},0.35801215261924541,0.37920182537244229,0.42964216976188907,0.43920103667599747,0.44359304704275743,0.44802897751318504,0.62220024252143569,0.79981012993209999,0.98090999506672549,1.1655518764910504,1.353788504544355,1.5456733099710764,1.7412604326558785,1.9406047304633791,1.9600107777680131,1.9796108855456933,1.9994069944011503,2.0194010643451619,2.0395950749886138,2.0599910257384999,2.0805909359958852,2.1013968453558438,2.122410813809402,2.1436349219474962,2.1650712711669713,2.1867219838786407,2.2085892037174273,2.2306750957546018,2.2529818467121476,2.2755116651792693,2.2982667818310616,2.3212494496493723,2.3444619441458658,2.3679065635873249,2.3915856292231981]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F77,1,0)","v":0},{"$f":"G$522*OFFSET(G77,1,0)","v":0},0,0,0,0,0,0,5.6563658411039608E-2,0.11425858999030002,0.17310176383530454,0.2331103752982101,0.29430184881399024,0.35669384076255622,0.42030424236521208,0.48515118261584478,0.49000269444200328,0.49490272138642333,0.49985174860028758,0.50485026608629047,0.50989876874715345,0.51499775643462498,0.5201477339989713,0.52534921133896095,0.5306027034523505,0.53590873048687404,0.54126781779174282,0.54668049596966017,0.55214730092935682,0.55766877393865044,0.56324546167803691,0.56887791629481732,0.5745666954577654,0.58031236241234307,0.58611548603646646,0.59197664089683122,0.59789640730579952]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":2.7824814281256387},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":2.9632654205335558},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":3.5801215261924537},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":3.7920182537244229},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":4.2964216976188903},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":4.3920103667599744},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":4.4359304704275742},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":4.4802897751318502},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":4.5250926728831686},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":4.5703435996120003},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":4.61604703560812},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":4.6622075059642016},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":4.7088295810238439},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":4.755917876834082},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":4.8034770556024231},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":4.8515118261584478},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":4.9000269444200324},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":4.9490272138642331},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":4.9985174860028758},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":5.0485026608629049},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":5.0989876874715341},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":5.1499775643462495},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":5.2014773399897125},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":5.2534921133896093},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":5.3060270345235052},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":5.3590873048687406},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":5.412678177917428},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":5.466804959696602},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":5.521473009293568},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":5.5766877393865038},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":5.6324546167803691},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":5.6887791629481725},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":5.7456669545776542},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":5.8031236241234305},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":5.8611548603646648},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":5.9197664089683117},{"$f":"OFFSET($E$497,MATCH($D73,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":5.9789640730579947}]
[]
[null,null,null,"PG11",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G80,0,-1)+1","v":2012},{"$f":"OFFSET(H80,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D80,PC_Table,2,FALSE)","v":"IP Base"},"Baseline",{"$f":"F$519*OFFSET(F81,4,0)","v":0.61090382083253558},{"$f":"G$519*OFFSET(G81,4,0)","v":0.85340038117371786},1.1349256610310594,0.99826464957143979,0.81202189007503978,0.6506309532923028,0.65713726282522589,0.66370863545347814,0.5865525065820113,0.50778688426956986,0.42738729426022126,0.34532893376225876,0.26158666732491098,0.17613502266544007,8.8948186446047239E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F82,3,0)","v":0.4887230566660285},{"$f":"G$520*OFFSET(G82,3,0)","v":0.68272030493897429},0.90794052882484755,0.79861171965715183,0.64961751206003182,0.52050476263384227,0.52570981026018071,0.53096690836278249,0.55303522049161069,0.57549180217217921,0.5983422119643097,0.62159208077206574,0.64524711273478053,0.66931308612867235,0.69379585427916857,0.7187013464840617,0.72588835994890233,0.73314724354839134,0.74047871598387527,0.74788350314371399,0.75536233817515108,0.76291596155690256,0.77054512117247154,0.77825057238419626,0.78603307810803824,0.79389340888911863,0.80183234297800987,0.80985066640779002,0.81794917307186787,0.82612866480258651,0.83438995145061234,0.84273385096511844,0.8511611894747696,0.85967280136951729,0.86826952938321245,0.87695222467704459,0.885721746923815]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F83,2,0)","v":0.12218076416650712},{"$f":"G$521*OFFSET(G83,2,0)","v":0.17068007623474357},0.22698513220621189,0.19965292991428796,0.16240437801500796,0.13012619065846057,0.13142745256504518,0.13274172709069562,0.18434507349720355,0.23696721265913256,0.29062336009695044,0.34532893376225876,0.40109955656486351,0.45795105893014409,0.51589948138707409,0.57496107718724943,0.58071068795912184,0.58651779483871314,0.59238297278710028,0.59830680251497126,0.60428987054012095,0.61033276924552204,0.6164360969379773,0.62260045790735707,0.62882646248643059,0.63511472711129491,0.64146587438240799,0.64788053312623206,0.65435933845749439,0.66090293184206927,0.66751196116048994,0.67418708077209477,0.6809289515798157,0.68773824109561388,0.69461562350657002,0.70156177974163569,0.70857739753905202]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F84,1,0)","v":0},{"$f":"G$522*OFFSET(G84,1,0)","v":0},0,0,0,0,0,0,1.6758643045200323E-2,3.3852458951304655E-2,5.1286475311226556E-2,6.9065786752451758E-2,8.7195555774970332E-2,0.10568101359926406,0.12452746102446614,0.14374026929681236,0.14517767198978046,0.14662944870967828,0.14809574319677507,0.14957670062874281,0.15107246763503024,0.15258319231138051,0.15410902423449432,0.15565011447683927,0.15720661562160765,0.15877868177782373,0.160366468595602,0.16197013328155802,0.1635898346143736,0.16522573296051732,0.16687799029012249,0.16854677019302369,0.17023223789495392,0.17193456027390347,0.17365390587664251,0.17539044493540892,0.17714434938476301]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":1.2218076416650712},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":1.7068007623474357},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":2.2698513220621188},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":1.9965292991428796},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":1.6240437801500796},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":1.3012619065846056},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":1.3142745256504518},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":1.3274172709069563},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":1.3406914436160258},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":1.3540983580521861},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":1.3676393416327079},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":1.381315735049035},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":1.3951288923995253},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":1.4090801813235205},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":1.4231709831367558},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":1.4374026929681234},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":1.4517767198978047},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":1.4662944870967827},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":1.4809574319677505},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":1.495767006287428},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":1.5107246763503022},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":1.5258319231138051},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":1.5410902423449431},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":1.5565011447683925},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":1.5720661562160765},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":1.5877868177782373},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":1.6036646859560197},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":1.61970133281558},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":1.6358983461437357},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":1.652257329605173},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":1.6687799029012247},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":1.6854677019302369},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":1.7023223789495392},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":1.7193456027390346},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":1.7365390587664249},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":1.7539044493540892},{"$f":"OFFSET($E$497,MATCH($D80,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":1.77144349384763}]
[]
[null,null,null,"PG12",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G87,0,-1)+1","v":2012},{"$f":"OFFSET(H87,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D87,PC_Table,2,FALSE)","v":"IP Video Client"},"Baseline",{"$f":"F$519*OFFSET(F88,4,0)","v":4.9827094989302728E-4},{"$f":"G$519*OFFSET(G88,4,0)","v":0.10699832195624091},0.20473409670272344,0.2759663616626587,0.39833218793609393,0.49584619149586595,0.50080465341082459,0.50581269994493283,0.44701197357633438,0.38698465141036953,0.32571208160372767,0.26317536193581198,0.19935533666637759,0.13423259335536092,6.778745964445726E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F89,3,0)","v":3.9861675991442183E-4},{"$f":"G$520*OFFSET(G89,3,0)","v":8.5598657564992742E-2},0.16378727736217877,0.22077308933012696,0.31866575034887518,0.39667695319669277,0.40064372272865967,0.40465015995594628,0.42146843222911529,0.43858260493175216,0.45599691424521877,0.4737156514844616,0.49174316377706473,0.51008385475037155,0.52874218522676664,0.54772267392721463,0.55319990066648683,0.55873189967315173,0.56431921866988322,0.56996241085658206,0.5756620349651479,0.58141865531479942,0.58723284186794744,0.5931051702866269,0.59903622198949313,0.60502658420938804,0.61107685005148193,0.61718761855199678,0.62335949473751673,0.62959308968489192,0.63588902058174079,0.64224791078755816,0.6486703898954338,0.65515709379438813,0.66170866473233203,0.66832575137965533,0.67500900889345194]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F90,2,0)","v":9.9654189978605457E-5},{"$f":"G$521*OFFSET(G90,2,0)","v":2.1399664391248185E-2},4.0946819340544692E-2,5.519327233253174E-2,7.9666437587218794E-2,9.9169238299173193E-2,0.10016093068216492,0.10116253998898657,0.1404894774097051,0.18059283732483908,0.22148421549053482,0.26317536193581198,0.30567818288844562,0.34900474272393833,0.39316726593785217,0.43817813914177173,0.44255992053318949,0.44698551973852141,0.45145537493590659,0.45596992868526565,0.46052962797211833,0.46513492425183955,0.46978627349435798,0.47448413622930152,0.47922897759159455,0.48402126736751044,0.48886148004118557,0.49375009484159743,0.49868759579001343,0.50367447174791358,0.50871121646539263,0.5137983286300466,0.51893631191634704,0.52412567503551055,0.52936693178586569,0.53466060110372426,0.54000720711476158]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F91,1,0)","v":0},{"$f":"G$522*OFFSET(G91,1,0)","v":0},0,0,0,0,0,0,1.2771770673609554E-2,2.5798976760691303E-2,3.9085449792447324E-2,5.2635072387162397E-2,6.6451778888792529E-2,8.0539556013216565E-2,9.4902443502240169E-2,0.10954453478544293,0.11063998013329737,0.11174637993463035,0.11286384373397665,0.11399248217131641,0.11513240699302958,0.11628373106295989,0.11744656837358949,0.11862103405732538,0.11980724439789864,0.12100531684187761,0.12221537001029639,0.12343752371039936,0.12467189894750336,0.12591861793697839,0.12717780411634816,0.12844958215751165,0.12973407797908676,0.13103141875887764,0.13234173294646642,0.13366515027593107,0.13500180177869039]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":9.9654189978605457E-4},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":0.21399664391248183},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":0.40946819340544688},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":0.5519327233253174},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":0.79666437587218786},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":0.9916923829917319},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":1.0016093068216492},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":1.0116253998898657},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":1.0217416538887643},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":1.031959070427652},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":1.0422786611319286},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":1.0527014477432479},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":1.0632284622206805},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":1.0738607468428873},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":1.0845993543113162},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":1.0954453478544293},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":1.1063998013329737},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":1.1174637993463035},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":1.1286384373397664},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":1.1399248217131641},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":1.1513240699302958},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":1.1628373106295988},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":1.1744656837358949},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":1.1862103405732538},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":1.1980724439789863},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":1.2100531684187761},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":1.2221537001029639},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":1.2343752371039936},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":1.2467189894750335},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":1.2591861793697838},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":1.2717780411634816},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":1.2844958215751163},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":1.2973407797908676},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":1.3103141875887763},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":1.3234173294646641},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":1.3366515027593107},{"$f":"OFFSET($E$497,MATCH($D87,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":1.3500180177869039}]
[]
[null,null,null,"PG13",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G94,0,-1)+1","v":2012},{"$f":"OFFSET(H94,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D94,PC_Table,2,FALSE)","v":"IP Video Server"},"Baseline",{"$f":"F$519*OFFSET(F95,4,0)","v":8.7488671773735247E-2},{"$f":"G$519*OFFSET(G95,4,0)","v":0.11362832869755661},0.16702456450633038,0.18233627297671393,0.17319579387176917,0.16405531476682447,0.16569586791449273,0.16735282659363765,0.14789806050212728,0.12803746380612735,0.10776486537015718,8.7074011219087005E-2,6.5958563498458411E-2,4.4412099422295327E-2,2.242811020825914E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F96,3,0)","v":6.9990937418988194E-2},{"$f":"G$520*OFFSET(G96,3,0)","v":9.0902662958045291E-2},0.13361965160506431,0.14586901838137115,0.13855663509741534,0.13124425181345958,0.1325566943315942,0.13388226127491012,0.13944674275914859,0.14510912564694434,0.15087081151822007,0.15673322019435662,0.16269778996286408,0.16876597780472224,0.17493925962442131,0.18121913048273386,0.18303132178756121,0.18486163500543681,0.18671025135549119,0.18857735386904609,0.19046312740773655,0.19236775868181391,0.19429143626863205,0.19623435063131836,0.19819669413763155,0.20017866107900786,0.20218044768979795,0.20420225216669594,0.2062442746883629,0.20830671743524654,0.21038978460959901,0.212493682455695,0.21461861928025194,0.21676480547305446,0.21893245352778501,0.22112177806306285,0.22333299584369348]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F97,2,0)","v":1.7497734354747049E-2},{"$f":"G$521*OFFSET(G97,2,0)","v":2.2725665739511323E-2},3.3404912901266078E-2,3.6467254595342787E-2,3.4639158774353834E-2,3.2811062953364896E-2,3.313917358289855E-2,3.3470565318727531E-2,4.6482247586382863E-2,5.9750816442859421E-2,7.3280108451706877E-2,8.7074011219087005E-2,0.10113646403096956,0.11547145849796783,0.13008303920790304,0.14497530438618708,0.14642505743004897,0.14788930800434946,0.14936820108439294,0.15086188309523688,0.15237050192618926,0.15389420694545114,0.15543314901490565,0.15698748050505471,0.15855735531010526,0.1601429288632063,0.16174435815183838,0.16336180173335677,0.16499541975069032,0.16664537394819723,0.16831182768767922,0.169994945964556,0.17169489542420158,0.17341184437844359,0.17514596282222802,0.17689742245045029,0.17866639667495479]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F98,1,0)","v":0},{"$f":"G$522*OFFSET(G98,1,0)","v":0},0,0,0,0,0,0,4.2256588714893514E-3,8.5358309204084902E-3,1.2931783844418863E-2,1.74148022438174E-2,2.198618783281947E-2,2.6647259653377199E-2,3.1399354291562799E-2,3.624382609654677E-2,3.6606264357512242E-2,3.6972327001087366E-2,3.7342050271098236E-2,3.7715470773809219E-2,3.8092625481547314E-2,3.8473551736362785E-2,3.8858287253726413E-2,3.9246870126263676E-2,3.9639338827526314E-2,4.0035732215801575E-2,4.0436089537959595E-2,4.0840450433339191E-2,4.124885493767258E-2,4.1661343487049307E-2,4.2077956921919804E-2,4.2498736491139E-2,4.2923723856050394E-2,4.3352961094610898E-2,4.3786490705557006E-2,4.4224355612612572E-2,4.4666599168738698E-2]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":0.17497734354747049},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":0.22725665739511322},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":0.33404912901266076},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":0.36467254595342785},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":0.34639158774353834},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":0.32811062953364895},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":0.33139173582898546},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":0.3347056531872753},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":0.33805270971914808},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":0.34143323681633958},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":0.34484756918450299},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":0.34829604487634802},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":0.35177900532511153},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":0.35529679537836262},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":0.35884976333214624},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":0.36243826096546772},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":0.36606264357512242},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":0.36972327001087363},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":0.37342050271098237},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":0.37715470773809218},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":0.3809262548154731},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":0.38473551736362782},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":0.38858287253726409},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":0.39246870126263672},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":0.3963933882752631},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":0.40035732215801573},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":0.40436089537959591},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":0.40840450433339187},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":0.4124885493767258},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":0.41661343487049307},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":0.42077956921919801},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":0.42498736491139},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":0.42923723856050389},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":0.43352961094610892},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":0.43786490705557002},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":0.4422435561261257},{"$f":"OFFSET($E$497,MATCH($D94,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":0.44666599168738697}]
[]
[null,null,null,"PG14",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G101,0,-1)+1","v":2012},{"$f":"OFFSET(H101,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D101,PC_Table,2,FALSE)","v":"IP with DVR"},"Baseline",{"$f":"F$519*OFFSET(F102,4,0)","v":0.22200059548254616},{"$f":"G$519*OFFSET(G102,4,0)","v":0.28832940451745381},0.42382118769060856,0.46267431380814045,0.43948054753927501,0.41628678127040958,0.42044964908311366,0.42465414557394482,0.37528810115097372,0.32489227042498581,0.27345099427436304,0.22094840337368535,0.16736841555556664,0.11269473314074821,5.6910840236077849E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F103,3,0)","v":0.17760047638603693},{"$f":"G$520*OFFSET(G103,3,0)","v":0.23066352361396306},0.33905695015248688,0.37013945104651236,0.35158443803142003,0.33302942501632771,0.33635971926649094,0.33972331645915588,0.35384306679948951,0.36821123981498394,0.38283139198410832,0.39770712607263364,0.4128420917037311,0.42823998593484325,0.44390455384140726,0.45983958910750905,0.46443798499858413,0.46908236484856997,0.47377318849705569,0.47851092038202625,0.4832960295858465,0.48812898988170494,0.49301027978052198,0.49794038257832718,0.5029197864041105,0.5079489842681516,0.51302847411083308,0.5181587588519414,0.52334034644046079,0.52857374990486539,0.53385948740391409,0.53919808227795318,0.54459006310073277,0.55003596373174013,0.55553632336905756,0.56109168660274811,0.56670260346877555]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F104,2,0)","v":4.4400119096509233E-2},{"$f":"G$521*OFFSET(G104,2,0)","v":5.7665880903490764E-2},8.476423753812172E-2,9.2534862761628089E-2,8.7896109507855008E-2,8.3257356254081927E-2,8.4089929816622735E-2,8.4930829114788969E-2,0.11794768893316318,0.15161639286499337,0.18594667610656687,0.22094840337368535,0.25663157051853552,0.29300630616594531,0.33008287336925157,0.36787167128600728,0.3715503879988673,0.37526589187885601,0.37901855079764457,0.38280873630562101,0.38663682366867724,0.39050319190536398,0.39440822382441759,0.39835230606266175,0.40233582912328841,0.40635918741452132,0.41042277928866649,0.41452700708155316,0.41867227715236865,0.42285899992389231,0.42708758992313128,0.43135846582236259,0.43567205048058621,0.44002877098539211,0.44442905869524607,0.44887334928219852,0.45336208277502044]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F105,1,0)","v":0},{"$f":"G$522*OFFSET(G105,1,0)","v":0},0,0,0,0,0,0,1.0722517175742107E-2,2.1659484694999055E-2,3.2814119312923572E-2,4.4189680674737074E-2,5.5789471851855552E-2,6.7616839884448943E-2,7.9675176330508996E-2,9.1967917821501821E-2,9.2887596999716826E-2,9.3816472969714002E-2,9.4754637699411143E-2,9.5702184076405253E-2,9.6659205917169311E-2,9.7625797976340994E-2,9.8602055956104398E-2,9.9588076515665439E-2,0.1005839572808221,0.10158979685363033,0.10260569482216662,0.10363175177038829,0.10466806928809216,0.10571474998097308,0.10677189748078282,0.10783961645559065,0.10891801262014655,0.11000719274634803,0.11110726467381152,0.11221833732054963,0.11334052069375511]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":0.44400119096509233},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":0.57665880903490763},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":0.84764237538121712},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":0.92534862761628089},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":0.87896109507855003},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":0.83257356254081916},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":0.84089929816622733},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":0.84930829114788964},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":0.85780137405936852},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":0.86637938779996215},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":0.8750431816779618},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":0.88379361349474139},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":0.89263154962968883},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":0.90155786512598568},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":0.91057344377724558},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":0.9196791782150181},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":0.92887596999716826},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":0.93816472969713993},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":0.94754637699411137},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":0.9570218407640525},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":0.966592059171693},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":0.97625797976340989},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":0.98602055956104395},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":0.99588076515665436},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":1.005839572808221},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":1.0158979685363032},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":1.0260569482216662},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":1.0363175177038828},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":1.0466806928809216},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":1.0571474998097308},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":1.0677189748078282},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":1.0783961645559064},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":1.0891801262014655},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":1.1000719274634803},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":1.1110726467381151},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":1.1221833732054962},{"$f":"OFFSET($E$497,MATCH($D101,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":1.1334052069375511}]
[]
[null,null,null,"PG15",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G108,0,-1)+1","v":2012},{"$f":"OFFSET(H108,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D108,PC_Table,2,FALSE)","v":"IP with DVR & Video Server"},"Baseline",{"$f":"F$519*OFFSET(F109,4,0)","v":0.1891116183740208},{"$f":"G$519*OFFSET(G109,4,0)","v":0.24561393718153474},0.36103286358829617,0.39412997102174929,0.3743723182741972,0.35461466552664517,0.35816081218191165,0.36174242030373077,0.31968986394342203,0.27676008221387682,0.23293973586334632,0.18821530657758384,0.14257309473251975,9.5999217119896632E-2,4.8479604645547798E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F110,3,0)","v":0.15128929469921665},{"$f":"G$520*OFFSET(G110,3,0)","v":0.1964911497452278},0.28882629087063694,0.31530397681739947,0.2994978546193578,0.28369173242131612,0.28652864974552933,0.28939393624298465,0.30142187171808366,0.31366142650906043,0.32611563020868484,0.33878755183965092,0.35168030034021541,0.36479702505560724,0.37814091623527285,0.39171520553602623,0.39563235759138649,0.39958868116730034,0.40358456797897335,0.40762041365876311,0.41169661779535077,0.41581358397330426,0.41997171981303733,0.42417143701116772,0.42841315138127939,0.43269728289509218,0.43702425572404313,0.44139449828128358,0.44580844326409641,0.45026652769673736,0.45476919297370472,0.45931688490344175,0.46391005375247618,0.46854915429000094,0.47323464583290092,0.47796699229122996,0.48274666221414225]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F111,2,0)","v":3.7822323674804162E-2},{"$f":"G$521*OFFSET(G111,2,0)","v":4.912278743630695E-2},7.2206572717659234E-2,7.8825994204349867E-2,7.4874463654839449E-2,7.0922933105329031E-2,7.1632162436382332E-2,7.2348484060746163E-2,0.10047395723936123,0.1291547050331425,0.15839902038707551,0.18821530657758384,0.21861207858986359,0.24959796451173122,0.28118170694417727,0.31337216442882099,0.3165058860731092,0.3196709449338403,0.32286765438317871,0.32609633092701051,0.32935729423628063,0.33265086717864345,0.33597737585042986,0.33933714960893419,0.34273052110502356,0.34615782631607378,0.34961940457923452,0.35311559862502689,0.35664675461127715,0.36021322215738993,0.36381535437896378,0.36745350792275344,0.37112804300198099,0.37483932343200077,0.37858771666632074,0.38237359383298397,0.38619732977131382]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F112,1,0)","v":0},{"$f":"G$522*OFFSET(G112,1,0)","v":0},0,0,0,0,0,0,9.1339961126692022E-3,1.8450672147591787E-2,2.7952768303601563E-2,3.7643061315516771E-2,4.7524364910839917E-2,5.7599530271937989E-2,6.7871446503766919E-2,7.8343041107205247E-2,7.91264715182773E-2,7.9917736233460074E-2,8.0716913595794679E-2,8.1524082731752628E-2,8.2339323559070157E-2,8.3162716794660863E-2,8.3994343962607465E-2,8.4834287402233546E-2,8.5682630276255889E-2,8.6539456579018445E-2,8.7404851144808629E-2,8.8278899656256724E-2,8.9161688652819288E-2,9.0053305539347483E-2,9.0953838594740946E-2,9.186337698068836E-2,9.2782010750495247E-2,9.3709830858000193E-2,9.4646929166580185E-2,9.5593398458245993E-2,9.6549332442828456E-2]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":0.37822323674804159},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":0.49122787436306947},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":0.72206572717659234},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":0.78825994204349858},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":0.7487446365483944},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":0.70922933105329033},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":0.71632162436382329},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":0.72348484060746154},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":0.73071968901353612},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":0.73802688590367149},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":0.74540715476270825},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":0.75286122631033536},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":0.76038983857343867},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":0.76799373695917306},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":0.77567367432876477},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":0.78343041107205247},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":0.79126471518277297},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":0.79917736233460068},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":0.8071691359579467},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":0.81524082731752623},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":0.82339323559070154},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":0.83162716794660851},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":0.83994343962607465},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":0.84834287402233544},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":0.85682630276255878},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":0.86539456579018437},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":0.87404851144808626},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":0.88278899656256715},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":0.89161688652819282},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":0.90053305539347472},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":0.90953838594740943},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":0.91863376980688349},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":0.92782010750495236},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":0.93709830858000187},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":0.94646929166580185},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":0.95593398458245993},{"$f":"OFFSET($E$497,MATCH($D108,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":0.96549332442828451}]
[]
[null,null,null,"PG16",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G115,0,-1)+1","v":2012},{"$f":"OFFSET(H115,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D115,PC_Table,2,FALSE)","v":"OTT"},"Baseline",{"$f":"F$519*OFFSET(F116,3,0)","v":3.0833333333333335},{"$f":"G$519*OFFSET(G116,3,0)","v":3.9333333333333336},5,6.15,7.5,9.563294125678004,9.6589270669347833,9.7555163376041314,8.6214375633576505,{"$f":"O$519*OFFSET(O116,3,0)","v":7.4637016619924808},6.2819488988436714,5.0758147102656865,3.8449296430262576,2.5889192929710134,1.3074042429503618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F117,2,0)","v":2.4666666666666668},{"$f":"G$520*OFFSET(G117,2,0)","v":3.1466666666666669},4,4.9200000000000008,6,7.6506353005424037,7.727141653547827,7.8044130700833056,8.1287839883086423,8.4588618835914779,8.7947284583811403,9.1364664784782352,9.4841597861314373,9.8378933132898521,10.197753095012823,10.563826283038924,10.669464545869314,10.776159191328007,10.883920783241289,10.992759991073701,11.102687590984438,11.213714466894283,11.325851611563225,11.439110127678857,11.553501228955646,11.669036241245204,11.785726603657656,11.903583869694232,12.022619708391176,12.142845905475088,12.26427436452984,12.386917108175139,12.510786279256891,12.635894142049461,12.762253083469956,12.889875614304655,13.018774370447701]
[null,null,null,null,"EL 2",{"$f":"(F$521+F$522)*OFFSET(F118,1,0)","v":0.6166666666666667},{"$f":"(G$521+G$522)*OFFSET(G118,1,0)","v":0.78666666666666674},1,1.2300000000000002,1.5,1.9126588251356009,1.9317854133869568,1.9511032675208264,2.9559214502940523,3.9806408863959892,5.0255591190749369,6.0909776523188235,7.1772020003156811,8.2845417375072419,9.4133105492426061,10.563826283038924,10.669464545869314,10.776159191328007,10.883920783241289,10.992759991073701,11.102687590984438,11.213714466894283,11.325851611563225,11.439110127678857,11.553501228955646,11.669036241245204,11.785726603657656,11.903583869694232,12.022619708391176,12.142845905475088,12.26427436452984,12.386917108175139,12.510786279256891,12.635894142049461,12.762253083469956,12.889875614304655,13.018774370447701]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":6.166666666666667},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":7.8666666666666671},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":10},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":12.3},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":15},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":19.126588251356008},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":19.317854133869567},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":19.511032675208263},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":19.706143001960346},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":19.903204431979947},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":20.102236476299748},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":20.303258841062746},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":20.506291429473375},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":20.711354343768107},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":20.918467887205789},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":21.127652566077849},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":21.338929091738628},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":21.552318382656015},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":21.767841566482577},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":21.985519982147402},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":22.205375181968876},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":22.427428933788566},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":22.65170322312645},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":22.878220255357714},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":23.107002457911292},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":23.338072482490407},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":23.571453207315312},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":23.807167739388465},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":24.045239416782351},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":24.285691810950176},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":24.528548729059679},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":24.773834216350277},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":25.021572558513782},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":25.271788284098921},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":25.524506166939911},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":25.77975122860931},{"$f":"OFFSET($E$497,MATCH($D115,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":26.037548740895403}]
[]
[null,null,null,"PG17",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G121,0,-1)+1","v":2012},{"$f":"OFFSET(H121,0,-1)+1","v":2013},2014,2015,2016,2017,{"$f":"OFFSET(M121,0,-1)+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D121,PC_Table,2,FALSE)","v":"Thin-client"},"Baseline",{"$f":"F$519*OFFSET(F122,4,0)","v":4.0475609988410381E-3},{"$f":"G$519*OFFSET(G122,4,0)","v":0.4788530008104831},0.77786455536566379,1.3973240874850963,2.2877346788098429,3.0544120178595273,3.0849561380381227,3.1158056994185039,2.7535932868611028,2.3838250454826118,2.0063860799478652,1.621159952597875,1.2280286640928904,0.82687263382254617,0.41757068008038584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$520*OFFSET(F123,3,0)","v":3.2380487990728308E-3},{"$f":"G$520*OFFSET(G123,3,0)","v":0.3830824006483865},0.62229164429253103,1.1178592699880772,1.8301877430478743,2.4435296142876219,2.4679649104304984,2.4926445595348032,2.5962450990404684,2.7016683848802936,2.8089405119270108,2.9180879146761751,3.0291373714291296,3.1421160085256759,3.25705130462701,3.3739710950495176,3.4077108060000127,3.4417879140600127,3.476205793200613,3.510967851132619,3.5460775296439451,3.5815383049403846,3.6173536879897883,3.6535272248696864,3.6900624971183831,3.7269631220895669,3.7642327533104627,3.8018750808435673,3.8398938316520028,3.8782927699685228,3.9170756976682082,3.9562464546448903,3.9958089191913393,4.0357670083832531,4.0761246784670853,4.116885925251756,4.1580547845042739]
[null,null,null,null,"EL 2",{"$f":"F$521*OFFSET(F124,2,0)","v":8.095121997682077E-4},{"$f":"G$521*OFFSET(G124,2,0)","v":9.5770600162096625E-2},0.15557291107313276,0.27946481749701929,0.45754693576196859,0.61088240357190549,0.61699122760762459,0.62316113988370081,0.86541503301348954,1.1124516878918853,1.3643425343645481,1.621159952597875,1.8829772849424318,2.1498688479386199,2.421909944466238,2.6991768760396142,2.7261686448000102,2.7534303312480102,2.7809646345604904,2.8087742809060954,2.8368620237151561,2.8652306439523079,2.8938829503918306,2.9228217798957492,2.9520499976947066,2.9815704976716537,3.0113862026483704,3.041500064674854,3.0719150653216025,3.1026342159748186,3.1336605581345669,3.1649971637159124,3.1966471353530714,3.2286136067066025,3.2608997427736686,3.2935087402014052,3.3264438276034194]
[null,null,null,null,"EL 3",{"$f":"F$522*OFFSET(F125,1,0)","v":0},{"$f":"G$522*OFFSET(G125,1,0)","v":0},0,0,0,0,0,0,7.8674093910317225E-2,0.15892166969884081,0.24076632959374383,0.32423199051957502,0.40934288803096347,0.49612358029352777,0.5845989521125402,0.67479421900990355,0.68154216120000255,0.68835758281200254,0.69524115864012259,0.70219357022652384,0.70921550592878901,0.71630766098807697,0.72347073759795766,0.7307054449739373,0.73801249942367664,0.74539262441791343,0.75284655066209261,0.7603750161687135,0.76797876633040063,0.77565855399370465,0.78341513953364172,0.79124929092897811,0.79916178383826786,0.80715340167665062,0.81522493569341714,0.82337718505035129,0.83161095690085485]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(F$10,DATES,0))","v":8.0951219976820761E-3},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(G$10,DATES,0))","v":0.9577060016209662},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(H$10,DATES,0))","v":1.5557291107313276},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(I$10,DATES,0))","v":2.7946481749701926},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(J$10,DATES,0))","v":4.5754693576196859},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(K$10,DATES,0))","v":6.1088240357190546},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(L$10,DATES,0))","v":6.1699122760762455},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(M$10,DATES,0))","v":6.2316113988370079},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(N$10,DATES,0))","v":6.2939275128253778},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(O$10,DATES,0))","v":6.3568667879536314},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(P$10,DATES,0))","v":6.420435455833168},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(Q$10,DATES,0))","v":6.4846398103915002},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(R$10,DATES,0))","v":6.5494862084954155},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(S$10,DATES,0))","v":6.6149810705803693},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(T$10,DATES,0))","v":6.6811308812861734},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(U$10,DATES,0))","v":6.7479421900990353},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(V$10,DATES,0))","v":6.8154216120000255},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(W$10,DATES,0))","v":6.8835758281200254},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(X$10,DATES,0))","v":6.9524115864012259},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(Y$10,DATES,0))","v":7.021935702265238},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(Z$10,DATES,0))","v":7.0921550592878901},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AA$10,DATES,0))","v":7.1630766098807692},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AB$10,DATES,0))","v":7.2347073759795766},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AC$10,DATES,0))","v":7.3070544497393728},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AD$10,DATES,0))","v":7.3801249942367662},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AE$10,DATES,0))","v":7.4539262441791339},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AF$10,DATES,0))","v":7.5284655066209254},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AG$10,DATES,0))","v":7.6037501616871346},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AH$10,DATES,0))","v":7.6797876633040056},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AI$10,DATES,0))","v":7.7565855399370456},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AJ$10,DATES,0))","v":7.8341513953364164},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AK$10,DATES,0))","v":7.9124929092897807},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AL$10,DATES,0))","v":7.9916178383826786},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AM$10,DATES,0))","v":8.0715340167665062},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AN$10,DATES,0))","v":8.1522493569341705},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AO$10,DATES,0))","v":8.233771850503512},{"$f":"OFFSET($E$497,MATCH($D121,NAMES!$D$6:$D$22,0),MATCH(AP$10,DATES,0))","v":8.3161095690085478}]
[]
[]
[]
[]
[null,null,"TSL 1"]
[null,null,null,"PG1",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G132,0,-1)+1","v":2012},{"$f":"OFFSET(H132,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D132,PC_Table,2,FALSE)","v":"Cable Base"},"Baseline",{"$f":"F$526*OFFSET(F133,4,0)","v":8.8378852914552333},{"$f":"G$526*OFFSET(G133,4,0)","v":5.9593562028685341},4.2727050066363166,4.0520438828801773,2.3437021146520078,0.63536034642383854,0.64171394988807695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F134,3,0)","v":7.0703082331641873},{"$f":"G$527*OFFSET(G134,3,0)","v":4.7674849622948274},3.4181640053090536,3.241635106304142,1.8749616917216063,0.50828827713907088,0.51337115991046156,1.166635960896524,1.1128410804774067,1.0578536388538171,1.001655164289708,0.94422693487043141,0.88554997534634039,0.82560505393828043,0.76437267910452467,0.70183309626869983,0.70885142723138683,0.71593994150370066,0.72309934091873762,0.73033033432792505,0.73763363767120427,0.74500997404791636,0.75246007378839552,0.75998467452627949,0.76758452127154231,0.77526036648425778,0.78301297014910032,0.79084309985059131,0.79875153084909722,0.80673904615758818,0.81480643661916408,0.82295450098535572,0.83118404599520923,0.83949588645516138,0.84789084531971304,0.85636975377291014,0.86493345131063926]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F135,2,0)","v":1.7675770582910468},{"$f":"G$528*OFFSET(G135,2,0)","v":1.1918712405737069},0.85454100132726341,0.81040877657603549,0.46874042293040158,0.12707206928476772,0.12834278997761539,0.12962621787739156,0.18001841007722755,0.23140548349927245,0.28380229654875061,0.33722390531086838,0.39168556601857357,0.44720273754990181,0.50379108395525485,0.56146647701495989,0.56708114178510949,0.57275195320296057,0.57847947273499012,0.58426426746234006,0.59010691013696348,0.59600797923833315,0.60196805903071648,0.60798773962102359,0.61406761701723389,0.62020829318740622,0.6264103761192803,0.6326744798804731,0.63900122467927778,0.64539123692607059,0.65184514929533133,0.6583636007882846,0.66494723679616741,0.67159670916412917,0.67831267625577052,0.68509580301832818,0.69194676104851149]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F136,1,0)","v":0},{"$f":"G$529*OFFSET(G136,1,0)","v":0},0,0,0,0,0,0,1.6365310007020684E-2,3.3057926214181785E-2,5.0082758214485407E-2,6.7444781062173678E-2,8.5149036090994265E-2,0.10320063174228505,0.12160474440299256,0.14036661925373997,0.14177028544627737,0.14318798830074014,0.14461986818374753,0.14606606686558501,0.14752672753424087,0.14900199480958329,0.15049201475767912,0.1519969349052559,0.15351690425430847,0.15505207329685156,0.15660259402982007,0.15816861997011827,0.15975030616981944,0.16134780923151765,0.16296128732383283,0.16459090019707115,0.16623680919904185,0.16789917729103229,0.16957816906394263,0.17127395075458204,0.17298669026212787]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":17.675770582910467},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":11.918712405737068},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":8.5454100132726332},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":8.1040877657603545},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":4.6874042293040157},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.2707206928476771},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.2834278997761539},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.2962621787739155},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.3092248005616547},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.3223170485672713},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.335540219052944},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.3488956212434735},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.3623845774559082},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.3760084232304672},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.3897685074627719},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.4036661925373997},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.4177028544627737},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.4318798830074013},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.4461986818374752},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.4606606686558501},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.4752672753424085},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.4900199480958327},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.504920147576791},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.519969349052559},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.5351690425430846},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.5505207329685156},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.5660259402982006},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.5816861997011826},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.5975030616981944},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.6134780923151764},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.6296128732383282},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.6459090019707114},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.6623680919904185},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.6789917729103228},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.6957816906394261},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.7127395075458203},{"$f":"OFFSET($E$497,MATCH($D132,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.7298669026212785}]
[]
[null,null,null,"PG2",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G139,0,-1)+1","v":2012},{"$f":"OFFSET(H139,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D139,PC_Table,2,FALSE)","v":"Cable Video Client"},"Baseline",{"$f":"F$526*OFFSET(F140,4,0)","v":7.0755469384065181E-4},{"$f":"G$526*OFFSET(G140,4,0)","v":7.73187887740025E-2},0.11782477618755538,0.20482388592807824,0.3250007632966686,0.44517764066525894,0.44962941707191156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F141,3,0)","v":5.6604375507252145E-4},{"$f":"G$527*OFFSET(G141,3,0)","v":6.1855031019202006E-2},9.4259820950044315E-2,0.16385910874246259,0.26000061063733487,0.35614211253220718,0.35970353365752927,0.81742628023673525,0.77973384620359698,0.74120582086177222,0.70182926162849046,0.66159105062845702,0.62047789248226015,0.57847631206807648,0.53557265225636075,0.49175307161720394,0.49667060233337601,0.50163730835670972,0.50665368144027678,0.5117202182546795,0.51683742043722636,0.52200579464159858,0.52722585258801458,0.53249811111389478,0.53782309222503377,0.54320132314728409,0.54863333637875689,0.55411966974254445,0.55966086643996993,0.56525747510436963,0.57091004985541338,0.57661915035396749,0.58238534185750712,0.58820919527608218,0.59409128722884297,0.60003220010113145,0.60603252210214276]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F142,2,0)","v":1.4151093876813036E-4},{"$f":"G$528*OFFSET(G142,2,0)","v":1.5463757754800501E-2},2.3564955237511079E-2,4.0964777185615649E-2,6.5000152659333718E-2,8.9035528133051794E-2,8.9925883414382318E-2,9.0825142248526142E-2,0.12613341629764069,0.16213877331351265,0.19885162412807231,0.23628251808159181,0.27444214475176887,0.31334133570354133,0.35299106625987414,0.39340245729376316,0.39733648186670084,0.40130984668536779,0.40532294515222145,0.40937617460374365,0.41346993634978113,0.41760463571327888,0.42178068207041169,0.42599848889111586,0.43025847378002702,0.43456105851782728,0.43890666910300552,0.44329573579403558,0.44772869315197594,0.45220598008349572,0.45672803988433075,0.46129532028317399,0.46590827348600572,0.47056735622086576,0.4752730297830744,0.48002576008090519,0.48482601768171424]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F143,1,0)","v":0},{"$f":"G$529*OFFSET(G143,1,0)","v":0},0,0,0,0,0,0,1.1466674208876426E-2,2.3162681901930382E-2,3.509146308142453E-2,4.7256503616318363E-2,5.9661335815601936E-2,7.230953900850956E-2,8.5204740131693754E-2,9.8350614323440791E-2,9.933412046667521E-2,0.10032746167134195,0.10133073628805536,0.10234404365093591,0.10336748408744528,0.10440115892831972,0.10544517051760292,0.10649962222277896,0.10756461844500675,0.10864026462945682,0.10972666727575138,0.1108239339485089,0.11193217328799399,0.11305149502087393,0.11418200997108269,0.1153238300707935,0.11647706837150143,0.11764183905521644,0.1188182574457686,0.1200064400202263,0.12120650442042856]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.4151093876813036E-3},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.154637577548005},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.23564955237511076},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.40964777185615647},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.65000152659333721},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.89035528133051789},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":0.89925883414382313},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":0.90825142248526136},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":0.91733393671011398},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":0.92650727607721517},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":0.93577234883798732},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":0.94513007232636725},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":0.95458137304963098},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":0.96412718678012732},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":0.9737684586479286},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":0.98350614323440788},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":0.99334120466675202},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.0032746167134194},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.0133073628805536},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.023440436509359},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.0336748408744527},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.0440115892831972},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.0544517051760292},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.0649962222277896},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.0756461844500675},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.0864026462945682},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.0972666727575138},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.1082393394850889},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.1193217328799399},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.1305149502087393},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.1418200997108268},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.153238300707935},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.1647706837150142},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.1764183905521644},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.1881825744576859},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.2000644002022629},{"$f":"OFFSET($E$497,MATCH($D139,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.2120650442042855}]
[]
[null,null,null,"PG3",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G146,0,-1)+1","v":2012},{"$f":"OFFSET(H146,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D146,PC_Table,2,FALSE)","v":"Cable Video Server"},"Baseline",{"$f":"F$526*OFFSET(F147,4,0)","v":0.56626613876119603},{"$f":"G$526*OFFSET(G147,4,0)","v":0.37425620978894347},0.43812810755577702,0.61683903306315302,0.64409605748373477,0.67135308190431642,0.67806661272335955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F148,3,0)","v":0.45301291100895685},{"$f":"G$527*OFFSET(G148,3,0)","v":0.29940496783115478},0.35050248604462164,0.49347122645052244,0.51527684598698786,0.53708246552345318,0.54245329017868771,1.2327251019310677,1.1758827777864687,1.1177803346487842,1.0583982543705674,0.99771675445332153,0.93571578471229377,0.87237502390100019,0.80767387629500931,0.7415914682345085,0.74900738291685354,0.75649745674602209,0.76406243131348228,0.77170305562661712,0.77942008618288328,0.78721428704471208,0.79508642991515921,0.8030372942143108,0.81106766715645395,0.81917834382801846,0.82737012726629866,0.83564382853896169,0.84400026682435136,0.85244026949259488,0.86096467218752082,0.86957431890939607,0.87827006209849001,0.88705276271947497,0.89592329034666973,0.90488252325013641,0.9139313484826378]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F149,2,0)","v":0.11325322775223921},{"$f":"G$528*OFFSET(G149,2,0)","v":7.4851241957788694E-2},8.762562151115541E-2,0.12336780661263061,0.12881921149674697,0.13427061638086329,0.13561332254467193,0.13696945577011863,0.19021633170075228,0.24451444820442153,0.29987950540499414,0.35632741230475773,0.41387428939197607,0.47253647127970833,0.53233050937625614,0.59327317458760687,0.59920590633348281,0.60519796539681769,0.61124994505078589,0.61736244450129374,0.62353606894630664,0.62977142963576971,0.63606914393212743,0.64242983537144871,0.64885413372516321,0.65534267506241484,0.66189610181303893,0.66851506283116935,0.67520021345948111,0.68195221559407593,0.68877173775001665,0.69565945512751692,0.7026160496787921,0.70964221017558005,0.71673863227733581,0.72390601860010917,0.73114507878611024]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F150,1,0)","v":0},{"$f":"G$529*OFFSET(G150,1,0)","v":0},0,0,0,0,0,0,1.7292393790977478E-2,3.4930635457774507E-2,5.2919912718528382E-2,7.1265482460951546E-2,8.9972671606951327E-2,0.10904687798762502,0.12849357122875146,0.14831829364690172,0.1498014765833707,0.15129949134920442,0.15281248626269647,0.15434061112532343,0.15588401723657666,0.15744285740894243,0.15901728598303186,0.16060745884286218,0.1622135334312908,0.16383566876560371,0.16547402545325973,0.16712876570779234,0.16880005336487028,0.17048805389851898,0.17219293443750416,0.17391486378187923,0.17565401241969802,0.17741055254389501,0.17918465806933395,0.18097650465002729,0.18278626969652756]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.1325322775223921},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.74851241957788694},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.87625621511155405},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":1.233678066126306},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.2881921149674695},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.3427061638086328},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.3561332254467191},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.3696945577011863},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.3833915032781983},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.3972254183109802},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.41119767249409},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.4253096492190309},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.4395627457112212},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.4539583731683334},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.4684979569000167},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.483182936469017},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.4980147658337071},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.5129949134920442},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.5281248626269646},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.5434061112532342},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.5588401723657666},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.5744285740894242},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.5901728598303184},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.6060745884286216},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.6221353343129079},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.6383566876560369},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.6547402545325973},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.6712876570779234},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.6880005336487027},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.7048805389851898},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.7219293443750416},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.7391486378187921},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.75654012419698},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.7741055254389499},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.7918465806933395},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.8097650465002728},{"$f":"OFFSET($E$497,MATCH($D146,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.8278626969652756}]
[]
[null,null,null,"PG4",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G153,0,-1)+1","v":2012},{"$f":"OFFSET(H153,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D153,PC_Table,2,FALSE)","v":"Cable with DVR"},"Baseline",{"$f":"F$526*OFFSET(F154,4,0)","v":1.4368879702700794},{"$f":"G$526*OFFSET(G154,4,0)","v":0.94966696546796769},1.1117405122639332,1.565215585979532,1.6343796906547161,1.7035437953299,1.7205792332831991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F155,3,0)","v":1.1495103762160637},{"$f":"G$527*OFFSET(G155,3,0)","v":0.75973357237437422},0.88939240981114664,1.2521724687836258,1.3075037525237729,1.3628350362639201,1.3764633866265594,3.128013046108856,2.9837768889827254,2.8363432074094614,2.6856624745158335,2.5316844926435924,2.3743583848864551,2.2136325865249109,2.0494548363576466,1.8817721679283845,1.9005898896076685,1.9195957885037451,1.9387917463887825,1.9581796638526703,1.9777614604911971,1.9975390750961091,2.0175144658470701,2.0376896105055406,2.0580665066105959,2.0786471716767019,2.0994336433934691,2.1204279798274039,2.1416322596256778,2.1630485822219345,2.1846790680441539,2.2065258587245955,2.2285911173118413,2.2508770284849597,2.2733857987698092,2.2961196567575071,2.3190808533250822]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F156,2,0)","v":0.28737759405401592},{"$f":"G$528*OFFSET(G156,2,0)","v":0.18993339309359356},0.22234810245278666,0.31304311719590644,0.32687593813094323,0.34070875906598003,0.34411584665663986,0.3475570051232062,0.48266979086485268,0.62045007662081952,0.76093770111281955,0.90417303308699737,1.0501969779305473,1.1990509843676598,1.3507770512357216,1.5054177343427078,1.5204719116861349,1.5356766308029961,1.5510333971110262,1.5665437310821364,1.5822091683929578,1.5980312600768873,1.614011572677656,1.6301516884044327,1.6464532052884768,1.6629177373413615,1.6795469147147752,1.6963423838619232,1.7133058077005423,1.7304388657775478,1.7477432544353233,1.7652206869796765,1.7828728938494731,1.800701622787968,1.8187086390158473,1.8368957254060057,1.8552646826600658]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F157,1,0)","v":0},{"$f":"G$529*OFFSET(G157,1,0)","v":0},0,0,0,0,0,0,4.3879071896804789E-2,8.863572523154567E-2,0.13428312372579171,0.18083460661739947,0.22830369085446683,0.27670407331561386,0.32604963305689832,0.37635443358567694,0.38011797792153373,0.38391915770074903,0.38775834927775654,0.3916359327705341,0.39555229209823944,0.39950781501922183,0.40350289316941401,0.40753792210110817,0.41161330132211921,0.41572943433534038,0.41988672867869381,0.42408559596548079,0.42832645192513558,0.43260971644438695,0.43693581360883083,0.44130517174491912,0.44571822346236828,0.45017540569699199,0.45467715975396183,0.45922393135150141,0.46381617066501646]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":2.8737759405401588},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":1.8993339309359354},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":2.2234810245278664},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":3.1304311719590641},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":3.2687593813094322},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":3.4070875906597999},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":3.4411584665663981},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":3.475570051232062},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":3.5103257517443827},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":3.5454290092618264},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":3.5808832993544448},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":3.6166921323479895},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":3.6528590536714693},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":3.6893876442081841},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":3.7262815206502662},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":3.7635443358567691},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":3.801179779215337},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":3.8391915770074903},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":3.877583492777565},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":3.9163593277053406},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":3.9555229209823941},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":3.9950781501922181},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":4.0350289316941401},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":4.0753792210110813},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":4.1161330132211917},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":4.1572943433534038},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":4.1988672867869381},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":4.2408559596548079},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":4.2832645192513557},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":4.326097164443869},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":4.3693581360883078},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":4.413051717449191},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":4.4571822346236827},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":4.5017540569699195},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":4.5467715975396183},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":4.5922393135150141},{"$f":"OFFSET($E$497,MATCH($D153,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":4.6381617066501644}]
[]
[null,null,null,"PG5",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G160,0,-1)+1","v":2012},{"$f":"OFFSET(H160,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D160,PC_Table,2,FALSE)","v":"Cable with DVR & Video Server"},"Baseline",{"$f":"F$526*OFFSET(F161,4,0)","v":1.2240156783782159},{"$f":"G$526*OFFSET(G161,4,0)","v":0.80897556317641683},0.94703821415075784,1.3333317954640458,1.3922493661132767,1.4511669367625073,1.4656786061301323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F162,3,0)","v":0.97921254270257274},{"$f":"G$527*OFFSET(G162,3,0)","v":0.64718045054113349},0.75763057132060629,1.0666654363712367,1.1137994928906214,1.1609335494100059,1.172542884904106,2.6646037059445806,2.5417358683926921,2.4161442137191709,2.2877865523653398,2.15662012336306,2.0226015871254988,1.8856870181508496,1.745831897637995,1.6029911060130679,1.6190210170731987,1.6352112272439308,1.65156333951637,1.6680789729115337,1.684759762640649,1.7016073602670554,1.7186234338697259,1.7358096682084232,1.7531677648905075,1.7706994425394127,1.7884064369648069,1.806290501334455,1.8243534063477995,1.8425969404112776,1.8610229098153905,1.8796331389135446,1.8984294703026801,1.9174137650057068,1.936587902655764,1.9559537816823216,1.9755133194991448]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F163,2,0)","v":0.24480313567564319},{"$f":"G$528*OFFSET(G163,2,0)","v":0.16179511263528337},0.18940764283015157,0.26666635909280917,0.27844987322265535,0.29023338735250148,0.29313572122602649,0.29606707843828678,0.41116315518117075,0.5285315467510685,0.64820618983684619,0.77022147262966434,0.89461224045935506,1.0214138014983767,1.1506619325341332,1.2823928848104544,1.2952168136585591,1.3081689817951447,1.3212506716130961,1.3344631783292271,1.3478078101125193,1.3612858882136445,1.3748987470957807,1.3886477345667387,1.402534211912406,1.4165595540315303,1.4307251495718456,1.4450324010675641,1.4594827250782396,1.4740775523290222,1.4888183278523126,1.5037065111308356,1.5187435762421442,1.5339310120045655,1.5492703221246114,1.5647630253458573,1.5804106555993158]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F164,1,0)","v":0},{"$f":"G$529*OFFSET(G164,1,0)","v":0},0,0,0,0,0,0,3.7378468652833702E-2,7.550450667872409E-2,0.11438932761826701,0.15404429452593288,0.19448092183899024,0.2357108772688562,0.27774598371513559,0.32059822120261361,0.32380420341463978,0.32704224544878618,0.33031266790327402,0.33361579458230678,0.33695195252812982,0.34032147205341112,0.34372468677394519,0.34716193364168468,0.3506335529781015,0.35413988850788258,0.3576812873929614,0.36125810026689104,0.3648706812695599,0.36851938808225554,0.37220458196307815,0.37592662778270891,0.37968589406053604,0.38348275300114137,0.38731758053115284,0.39119075633646433,0.39510266389982895]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":2.4480313567564318},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":1.6179511263528337},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":1.8940764283015157},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":2.6666635909280916},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":2.7844987322265533},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":2.9023338735250146},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":2.9313572122602647},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":2.9606707843828675},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":2.9902774922266961},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":3.0201802671489633},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":3.0503820698204529},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":3.0808858905186574},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":3.1116947494238438},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":3.1428116969180824},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":3.1742398138872634},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":3.2059822120261359},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":3.2380420341463974},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":3.2704224544878615},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":3.30312667903274},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":3.3361579458230675},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":3.3695195252812979},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":3.4032147205341108},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":3.4372468677394519},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":3.4716193364168464},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":3.506335529781015},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":3.5413988850788254},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":3.5768128739296139},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":3.61258100266891},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":3.648706812695599},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":3.6851938808225553},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":3.7220458196307811},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":3.7592662778270891},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":3.7968589406053601},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":3.8348275300114136},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":3.8731758053115279},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":3.9119075633646432},{"$f":"OFFSET($E$497,MATCH($D160,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":3.9510266389982895}]
[]
[null,null,null,"PG6",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G167,0,-1)+1","v":2012},{"$f":"OFFSET(H167,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D167,PC_Table,2,FALSE)","v":"Satellite Base"},"Baseline",{"$f":"F$526*OFFSET(F168,4,0)","v":4.0219525181657874},{"$f":"G$526*OFFSET(G168,4,0)","v":2.4762673927669399},2.2755577783502323,1.6046977110806044,0.9608348379986732,0.95737743595973823,0.96695121031933562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F169,3,0)","v":3.2175620145326302},{"$f":"G$527*OFFSET(G169,3,0)","v":1.9810139142135519},1.8204462226801859,1.2837581688644837,0.76866787039893858,0.76590194876779061,0.7735609682554685,1.7579173003605522,1.6768577803994824,1.5940012783091548,1.5093199603989809,1.4227856160027725,1.3343696527226003,1.2440430916152245,1.1517765623204286,1.0575402981305753,1.0681157011118809,1.0787968581229996,1.0895848267042296,1.1004806749712719,1.1114854817209847,1.1226003365381945,1.1338263399035764,1.1451646033026122,1.1566162493356382,1.1681824118289945,1.1798642359472844,1.1916628783067573,1.203579507089825,1.2156153021607232,1.2277714551823304,1.2400491697341538,1.2524496614314953,1.2649741580458103,1.2776238996262683,1.290400138622531,1.3033041400087564]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F170,2,0)","v":0.80439050363315756},{"$f":"G$528*OFFSET(G170,2,0)","v":0.49525347855338797},0.45511155567004646,0.32093954221612092,0.19216696759973464,0.19147548719194765,0.19339024206386712,0.1953241444845058,0.27125640565285741,0.34868777963012759,0.42764065544637792,0.50813772000099022,0.59020196178115014,0.67385667462491305,0.75912546152937344,0.8460322385044603,0.85449256088950476,0.86303748649839973,0.8716678613633837,0.8803845399770176,0.88918838537678779,0.89808026923055562,0.90706107192286112,0.91613168264208977,0.92529299946851062,0.9345459294631957,0.94389138875782752,0.95333030264540586,0.96286360567186002,0.97249224172857862,0.98221716414586435,0.99203933578732306,1.0019597291451963,1.0119793264366483,1.0220991197010147,1.0323201108980249,1.0426433120070051]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F171,1,0)","v":0},{"$f":"G$529*OFFSET(G171,1,0)","v":0},0,0,0,0,0,0,2.4659673241168856E-2,4.9812539947161089E-2,7.5465998019949063E-2,0.10162754400019805,0.12830477430025003,0.15550538645190307,0.18323718036915912,0.21150805962611507,0.21362314022237619,0.21575937162459993,0.21791696534084593,0.2200961349942544,0.22229709634419695,0.2245200673076389,0.22676526798071528,0.22903292066052244,0.23132324986712766,0.23363648236579893,0.23597284718945688,0.23833257566135146,0.24071590141796501,0.24312306043214466,0.24555429103646609,0.24800983394683077,0.25048993228629907,0.25299483160916209,0.25552477992525369,0.25808002772450622,0.26066082800175128]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":8.0439050363315747},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":4.9525347855338797},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":4.5511155567004646},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":3.2093954221612089},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.9216696759973464},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.9147548719194765},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.9339024206386712},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.9532414448450579},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.9727738592935085},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.9925015978864435},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":2.012426613865308},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":2.0325508800039609},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":2.0528763888040005},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":2.0734051526920405},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":2.094139204218961},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":2.1150805962611505},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":2.1362314022237618},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":2.1575937162459993},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":2.1791696534084593},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":2.2009613499425438},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":2.2229709634419694},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":2.2452006730763889},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":2.2676526798071528},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":2.2903292066052243},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":2.3132324986712764},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":2.336364823657989},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":2.3597284718945688},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":2.3833257566135146},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":2.4071590141796499},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":2.4312306043214464},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":2.4555429103646609},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":2.4800983394683076},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":2.5048993228629906},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":2.5299483160916205},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":2.5552477992525366},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":2.580800277245062},{"$f":"OFFSET($E$497,MATCH($D167,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":2.6066082800175128}]
[]
[null,null,null,"PG7",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G174,0,-1)+1","v":2012},{"$f":"OFFSET(H174,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D174,PC_Table,2,FALSE)","v":"Satellite Video Client"},"Baseline",{"$f":"F$526*OFFSET(F175,4,0)","v":5.4804381078779981E-5},{"$f":"G$526*OFFSET(G175,4,0)","v":5.8587284578300765E-2},0.1585672827935321,0.34055289348780149,0.64189652490067972,0.76518498840554117,0.77283683828959659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F176,3,0)","v":4.3843504863023986E-5},{"$f":"G$527*OFFSET(G176,3,0)","v":4.6869827662640612E-2},0.12685382623482569,0.27244231479024122,0.51351721992054378,0.61214799072443293,0.61826947063167736,1.4050173720104866,1.3402304598566697,1.2740073077225755,1.2063256694998137,1.1371629977818243,1.0664964400625252,0.99430283488906224,0.92055870796812345,0.84524026822527687,0.85369267090752965,0.862229597616605,0.87085189359277104,0.87956041252869877,0.88835601665398578,0.89723957682052569,0.90621197258873099,0.91527409231461831,0.92442683323776453,0.93367110157014221,0.94300781258584365,0.95243789071170215,0.96196226961881914,0.97158189231500736,0.98129771123815746,0.99111068835053906,1.0010217952340446,1.011032013186385,1.021142333318249,1.0313537566514315,1.0416672942179459]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F177,2,0)","v":1.0960876215755997E-5},{"$f":"G$528*OFFSET(G177,2,0)","v":1.1717456915660153E-2},3.1713456558706422E-2,6.8110578697560306E-2,0.12837930498013594,0.15303699768110823,0.15456736765791934,0.15611304133449852,0.2168019861532848,0.27868909856431334,0.34179227302494719,0.40612964206493724,0.47171957925842462,0.53858070223157517,0.60673187570626319,0.6761922145802215,0.68295413672602379,0.689783678093284,0.69668151487421692,0.70364833002295901,0.71068481332318867,0.71779166145642059,0.72496957807098483,0.73221927385169472,0.73954146659021169,0.74693688125611379,0.75440625006867501,0.76195031256936174,0.76956981569505534,0.77726551385200593,0.78503816899052603,0.79288855068043129,0.80081743618723567,0.80882561054910806,0.8169138666545992,0.8250830053211452,0.83333383537435679]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F178,1,0)","v":0},{"$f":"G$529*OFFSET(G178,1,0)","v":0},0,0,0,0,0,0,1.9709271468480435E-2,3.9812728366330485E-2,6.0316283474990691E-2,8.1225928412987453E-2,0.10254773462139666,0.12428785436113278,0.14645252172220147,0.16904805364505537,0.17073853418150595,0.172445919523321,0.17417037871855423,0.17591208250573975,0.17767120333079717,0.17944791536410515,0.18124239451774621,0.18305481846292368,0.18488536664755292,0.18673422031402845,0.18860156251716875,0.19048757814234044,0.19239245392376383,0.19431637846300148,0.19625954224763151,0.19822213767010782,0.20020435904680892,0.20220640263727702,0.2042284666636498,0.2062707513302863,0.2083334588435892]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.0960876215755996E-4},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.11717456915660153},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.31713456558706421},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.68110578697560298},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.2837930498013594},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.5303699768110823},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.5456736765791932},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.561130413344985},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.5767417174784348},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.5925091346532192},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.6084342259997515},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.6245185682597489},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.6407637539423465},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.6571713914817701},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.6737431053965879},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.6904805364505537},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.7073853418150593},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.72445919523321},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.7417037871855421},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.7591208250573975},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.7767120333079716},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.7944791536410514},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.812423945177462},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.8305481846292366},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.8488536664755291},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.8673422031402844},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.8860156251716873},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.9048757814234043},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.9239245392376383},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.9431637846300147},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.9625954224763149},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.9822213767010781},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":2.0020435904680891},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":2.0220640263727701},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":2.042284666636498},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":2.0627075133028629},{"$f":"OFFSET($E$497,MATCH($D174,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":2.0833345884358918}]
[]
[null,null,null,"PG8",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G181,0,-1)+1","v":2012},{"$f":"OFFSET(H181,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D181,PC_Table,2,FALSE)","v":"Satellite Video Server"},"Baseline",{"$f":"F$526*OFFSET(F182,4,0)","v":0.64362942497889397},{"$f":"G$526*OFFSET(G182,4,0)","v":0.68544745686321762},0.82813546784750136,0.87715033907637496,0.99382637337783752,1.0159374572225977,1.0260968317948236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F183,3,0)","v":0.51490353998311522},{"$f":"G$527*OFFSET(G183,3,0)","v":0.54835796549057414},0.66250837427800113,0.70172027126110004,0.79506109870227004,0.81274996577807812,0.82087746543585893,1.8654440402029893,1.7794263427936294,1.6915017470320617,1.6016407167209832,1.5098133156289801,1.415989202443465,1.3201376256626769,1.2222274184260282,1.1222269932820803,1.1334492632149011,1.1447837558470502,1.1562315934055207,1.1677939093395759,1.1794718484329718,1.1912665669173015,1.2031792325864745,1.2152110249123393,1.2273631351614627,1.2396367665130774,1.2520331341782083,1.2645534655199904,1.2771990001751903,1.2899709901769423,1.3028707000787116,1.3158994070794987,1.3290584011502937,1.3423489851617967,1.3557724750134146,1.3693301997635487,1.3830235017611843]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F184,2,0)","v":0.12872588499577881},{"$f":"G$528*OFFSET(G184,2,0)","v":0.13708949137264353},0.16562709356950028,0.17543006781527501,0.19876527467556751,0.20318749144451953,0.20521936635896473,0.20727156002255437,0.28784837898132237,0.37001600716326349,0.45379820307094526,0.53921904129606435,0.62630291646537872,0.71507454723394981,0.80555898032624584,0.89778159462566431,0.906759410571921,0.91582700467764022,0.92498527472441661,0.93423512747166082,0.94357747874637754,0.95301325353384125,0.96254338606917966,0.97216881992987147,0.98189050812917023,0.99170941321046202,1.0016265073425668,1.0116427724159924,1.0217592001401523,1.0319767921415539,1.0422965600629694,1.0527195256635991,1.063246720920235,1.0738791881294374,1.0846179800107316,1.095464159810839,1.1064188014089475]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F185,1,0)","v":0},{"$f":"G$529*OFFSET(G185,1,0)","v":0},0,0,0,0,0,0,2.6168034452847488E-2,5.2859429594751928E-2,8.008203583604917E-2,0.10784380825921287,0.13615280792725626,0.16501720320783461,0.19444527111323176,0.22444539865641608,0.22668985264298025,0.22895675116941006,0.23124631868110415,0.23355878186791521,0.23589436968659439,0.23825331338346031,0.24063584651729492,0.24304220498246787,0.24547262703229256,0.24792735330261551,0.25040662683564169,0.25291069310399811,0.25543980003503808,0.25799419803538848,0.26057414001574236,0.26317988141589976,0.26581168023005874,0.26846979703235935,0.2711544950026829,0.27386603995270975,0.27660470035223689]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.2872588499577879},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":1.3708949137264352},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":1.6562709356950027},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":1.7543006781527499},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.987652746755675},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":2.0318749144451953},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":2.0521936635896472},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":2.0727156002255436},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":2.0934427562277991},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":2.1143771837900771},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":2.1355209556279777},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":2.1568761651842574},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":2.1784449268361001},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":2.2002293761044611},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":2.2222316698655056},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":2.2444539865641606},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":2.2668985264298023},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":2.2895675116941003},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":2.3124631868110415},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":2.3355878186791519},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":2.3589436968659436},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":2.382533133834603},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":2.406358465172949},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":2.4304220498246787},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":2.4547262703229253},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":2.4792735330261548},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":2.5040662683564165},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":2.5291069310399807},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":2.5543980003503806},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":2.5799419803538846},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":2.6057414001574233},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":2.6317988141589974},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":2.6581168023005874},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":2.6846979703235934},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":2.7115449500268292},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":2.7386603995270975},{"$f":"OFFSET($E$497,MATCH($D181,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":2.7660470035223685}]
[]
[null,null,null,"PG9",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G188,0,-1)+1","v":2012},{"$f":"OFFSET(H188,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D188,PC_Table,2,FALSE)","v":"Satellite with DVR"},"Baseline",{"$f":"F$526*OFFSET(F189,4,0)","v":1.5688459116027538},{"$f":"G$526*OFFSET(G189,4,0)","v":1.6707773115774307},2.0185791583851067,2.1380528451850473,2.4224505316361835,2.4763462706199855,2.5011097333261851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F190,3,0)","v":1.2550767292822032},{"$f":"G$527*OFFSET(G190,3,0)","v":1.3366218492619446},1.6148633267080854,1.710442276148038,1.9379604253089469,1.9810770164959886,2.000887786660948,4.5470174951870046,4.3373494662422711,4.1230333749691237,3.903997226923889,3.6801680525802523,3.4514718950270513,3.2178337975175282,2.9791777908683117,2.7354268807063584,2.762781149513422,2.7904089610085561,2.8183130506186416,2.8464961811248282,2.8749611429360766,2.9037107543654375,2.9327478619090916,2.9620753405281826,2.9916960939334643,3.0216130548727991,3.0518291854215271,3.0823474772757424,3.1131709520484998,3.1443026615689846,3.1757456881846746,3.2075031450665215,3.2395781765171865,3.2719739582823584,3.304693697865182,3.3377406348438337,3.3711180411922719]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F191,2,0)","v":0.31376918232055079},{"$f":"G$528*OFFSET(G191,2,0)","v":0.33415546231548615},0.40371583167702135,0.4276105690370095,0.48449010632723671,0.49526925412399714,0.50022194666523701,0.50522416613188947,0.70163006071566159,0.90191355077449564,1.1061325476284352,1.314345733064376,1.5266125689542724,1.7429933069886607,1.9635489985268417,2.1883415045650869,2.2102249196107375,2.2323271688068451,2.2546504404949133,2.2771969448998628,2.2999689143488613,2.3229686034923502,2.3461982895272735,2.369660272422546,2.3933568751467713,2.4172904438982394,2.4414633483372219,2.465877981820594,2.4905367616388001,2.5154421292551881,2.5405965505477397,2.5660025160532172,2.5916625412137493,2.617579166625887,2.6437549582921456,2.670192507875067,2.6968944329538176]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F192,1,0)","v":0},{"$f":"G$529*OFFSET(G192,1,0)","v":0},0,0,0,0,0,0,6.3784550974151047E-2,0.12884479296778512,0.19519986134619446,0.26286914661287519,0.33187229759875492,0.40222922468969102,0.47396010309268594,0.54708537614127173,0.55255622990268438,0.55808179220171128,0.56366261012372831,0.5692992362249657,0.57499222858721533,0.58074215087308756,0.58654957238181837,0.59241506810563649,0.59833921878669283,0.60432261097455986,0.61036583708430547,0.61646949545514851,0.62263419040970003,0.62886053231379702,0.63514913763693492,0.64150062901330429,0.64791563530343732,0.65439479165647174,0.66093873957303639,0.66754812696876675,0.6742236082384544]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":3.1376918232055075},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":3.3415546231548614},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":4.0371583167702134},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":4.2761056903700947},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":4.844901063272367},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":4.9526925412399709},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":5.0022194666523703},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":5.0522416613188943},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":5.1027640779320835},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":5.1537917187114042},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":5.2053296358985186},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":5.2573829322575039},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":5.3099567615800787},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":5.3630563291958797},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":5.4166868924878386},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":5.4708537614127168},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":5.525562299026844},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":5.5808179220171121},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":5.6366261012372831},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":5.6929923622496563},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":5.7499222858721533},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":5.8074215087308749},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":5.8654957238181833},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":5.9241506810563651},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":5.9833921878669285},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":6.0432261097455982},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":6.1036583708430543},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":6.1646949545514849},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":6.2263419040969996},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":6.2886053231379693},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":6.3514913763693492},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":6.4150062901330429},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":6.479156353034373},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":6.5439479165647167},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":6.6093873957303639},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":6.6754812696876673},{"$f":"OFFSET($E$497,MATCH($D188,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":6.7422360823845437}]
[]
[null,null,null,"PG10",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G195,0,-1)+1","v":2012},{"$f":"OFFSET(H195,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D195,PC_Table,2,FALSE)","v":"Satellite with DVR & Video Server"},"Baseline",{"$f":"F$526*OFFSET(F196,4,0)","v":1.3912407140628194},{"$f":"G$526*OFFSET(G196,4,0)","v":1.4816327102667779},1.7900607630962269,1.8960091268622115,2.1482108488094451,2.1960051833799872,2.2179652352137871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F197,3,0)","v":1.1129925712502555},{"$f":"G$527*OFFSET(G197,3,0)","v":1.1853061682134223},1.4320486104769816,1.5168073014897692,1.7185686790475563,1.7568041467039899,1.7743721881710297,4.0322607976186653,3.8463287719506938,3.6562748796896005,3.4620352767060902,3.2635452541749408,3.0607392276654988,2.8535507261004498,2.6419123805813327,2.4257559130792239,2.4500134722100162,2.4745136069321165,2.4992587430014379,2.5242513304314524,2.549493843735767,2.5749887821731248,2.6007386699948563,2.6267460566948047,2.6530135172617526,2.6795436524343703,2.706339088958714,2.733402479848301,2.760736504646784,2.7883438696932519,2.8162273083901845,2.8443895814740863,2.8728334772888271,2.9015618120617153,2.9305774301823324,2.9598832044841559,2.9894820365289974]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F198,2,0)","v":0.27824814281256388},{"$f":"G$528*OFFSET(G198,2,0)","v":0.29632654205335557},0.35801215261924541,0.37920182537244229,0.42964216976188907,0.43920103667599747,0.44359304704275743,0.44802897751318504,0.62220024252143569,0.79981012993209999,0.98090999506672549,1.1655518764910504,1.353788504544355,1.5456733099710764,1.7412604326558785,1.9406047304633791,1.9600107777680131,1.9796108855456933,1.9994069944011503,2.0194010643451619,2.0395950749886138,2.0599910257384999,2.0805909359958852,2.1013968453558438,2.122410813809402,2.1436349219474962,2.1650712711669713,2.1867219838786407,2.2085892037174273,2.2306750957546018,2.2529818467121476,2.2755116651792693,2.2982667818310616,2.3212494496493723,2.3444619441458658,2.3679065635873249,2.3915856292231981]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F199,1,0)","v":0},{"$f":"G$529*OFFSET(G199,1,0)","v":0},0,0,0,0,0,0,5.6563658411039608E-2,0.11425858999030002,0.17310176383530454,0.2331103752982101,0.29430184881399024,0.35669384076255622,0.42030424236521208,0.48515118261584478,0.49000269444200328,0.49490272138642333,0.49985174860028758,0.50485026608629047,0.50989876874715345,0.51499775643462498,0.5201477339989713,0.52534921133896095,0.5306027034523505,0.53590873048687404,0.54126781779174282,0.54668049596966017,0.55214730092935682,0.55766877393865044,0.56324546167803691,0.56887791629481732,0.5745666954577654,0.58031236241234307,0.58611548603646646,0.59197664089683122,0.59789640730579952]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":2.7824814281256387},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":2.9632654205335558},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":3.5801215261924537},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":3.7920182537244229},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":4.2964216976188903},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":4.3920103667599744},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":4.4359304704275742},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":4.4802897751318502},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":4.5250926728831686},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":4.5703435996120003},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":4.61604703560812},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":4.6622075059642016},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":4.7088295810238439},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":4.755917876834082},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":4.8034770556024231},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":4.8515118261584478},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":4.9000269444200324},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":4.9490272138642331},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":4.9985174860028758},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":5.0485026608629049},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":5.0989876874715341},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":5.1499775643462495},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":5.2014773399897125},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":5.2534921133896093},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":5.3060270345235052},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":5.3590873048687406},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":5.412678177917428},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":5.466804959696602},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":5.521473009293568},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":5.5766877393865038},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":5.6324546167803691},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":5.6887791629481725},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":5.7456669545776542},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":5.8031236241234305},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":5.8611548603646648},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":5.9197664089683117},{"$f":"OFFSET($E$497,MATCH($D195,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":5.9789640730579947}]
[]
[null,null,null,"PG11",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G202,0,-1)+1","v":2012},{"$f":"OFFSET(H202,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D202,PC_Table,2,FALSE)","v":"IP Base"},"Baseline",{"$f":"F$526*OFFSET(F203,4,0)","v":0.61090382083253558},{"$f":"G$526*OFFSET(G203,4,0)","v":0.85340038117371786},1.1349256610310594,0.99826464957143979,0.81202189007503978,0.6506309532923028,0.65713726282522589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F204,3,0)","v":0.4887230566660285},{"$f":"G$527*OFFSET(G204,3,0)","v":0.68272030493897429},0.90794052882484755,0.79861171965715183,0.64961751206003182,0.52050476263384227,0.52570981026018071,1.1946755438162606,1.1395877270736221,1.083278686441749,1.0257295062245309,0.96692101453432444,0.90683378005969151,0.84544810879411247,0.78274404072521575,0.7187013464840617,0.72588835994890233,0.73314724354839134,0.74047871598387527,0.74788350314371399,0.75536233817515108,0.76291596155690256,0.77054512117247154,0.77825057238419626,0.78603307810803824,0.79389340888911863,0.80183234297800987,0.80985066640779002,0.81794917307186787,0.82612866480258651,0.83438995145061234,0.84273385096511844,0.8511611894747696,0.85967280136951729,0.86826952938321245,0.87695222467704459,0.885721746923815]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F205,2,0)","v":0.12218076416650712},{"$f":"G$528*OFFSET(G205,2,0)","v":0.17068007623474357},0.22698513220621189,0.19965292991428796,0.16240437801500796,0.13012619065846057,0.13142745256504518,0.13274172709069562,0.18434507349720355,0.23696721265913256,0.29062336009695044,0.34532893376225876,0.40109955656486351,0.45795105893014409,0.51589948138707409,0.57496107718724943,0.58071068795912184,0.58651779483871314,0.59238297278710028,0.59830680251497126,0.60428987054012095,0.61033276924552204,0.6164360969379773,0.62260045790735707,0.62882646248643059,0.63511472711129491,0.64146587438240799,0.64788053312623206,0.65435933845749439,0.66090293184206927,0.66751196116048994,0.67418708077209477,0.6809289515798157,0.68773824109561388,0.69461562350657002,0.70156177974163569,0.70857739753905202]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F206,1,0)","v":0},{"$f":"G$529*OFFSET(G206,1,0)","v":0},0,0,0,0,0,0,1.6758643045200323E-2,3.3852458951304655E-2,5.1286475311226556E-2,6.9065786752451758E-2,8.7195555774970332E-2,0.10568101359926406,0.12452746102446614,0.14374026929681236,0.14517767198978046,0.14662944870967828,0.14809574319677507,0.14957670062874281,0.15107246763503024,0.15258319231138051,0.15410902423449432,0.15565011447683927,0.15720661562160765,0.15877868177782373,0.160366468595602,0.16197013328155802,0.1635898346143736,0.16522573296051732,0.16687799029012249,0.16854677019302369,0.17023223789495392,0.17193456027390347,0.17365390587664251,0.17539044493540892,0.17714434938476301]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.2218076416650712},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":1.7068007623474357},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":2.2698513220621188},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":1.9965292991428796},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.6240437801500796},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.3012619065846056},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.3142745256504518},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.3274172709069563},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.3406914436160258},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.3540983580521861},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.3676393416327079},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.381315735049035},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.3951288923995253},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.4090801813235205},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.4231709831367558},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.4374026929681234},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.4517767198978047},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.4662944870967827},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.4809574319677505},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.495767006287428},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.5107246763503022},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.5258319231138051},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.5410902423449431},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.5565011447683925},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.5720661562160765},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.5877868177782373},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.6036646859560197},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.61970133281558},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.6358983461437357},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.652257329605173},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.6687799029012247},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.6854677019302369},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.7023223789495392},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.7193456027390346},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.7365390587664249},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.7539044493540892},{"$f":"OFFSET($E$497,MATCH($D202,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.77144349384763}]
[]
[null,null,null,"PG12",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G209,0,-1)+1","v":2012},{"$f":"OFFSET(H209,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D209,PC_Table,2,FALSE)","v":"IP Video Client"},"Baseline",{"$f":"F$526*OFFSET(F210,4,0)","v":4.9827094989302728E-4},{"$f":"G$526*OFFSET(G210,4,0)","v":0.10699832195624091},0.20473409670272344,0.2759663616626587,0.39833218793609393,0.49584619149586595,0.50080465341082459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F211,3,0)","v":3.9861675991442183E-4},{"$f":"G$527*OFFSET(G211,3,0)","v":8.5598657564992742E-2},0.16378727736217877,0.22077308933012696,0.31866575034887518,0.39667695319669277,0.40064372272865967,0.91046285990087916,0.86848040580544972,0.82556725634212169,0.78170899584894649,0.73689101342027352,0.69109850044344234,0.64431644810573252,0.59652964487122395,0.54772267392721463,0.55319990066648683,0.55873189967315173,0.56431921866988322,0.56996241085658206,0.5756620349651479,0.58141865531479942,0.58723284186794744,0.5931051702866269,0.59903622198949313,0.60502658420938804,0.61107685005148193,0.61718761855199678,0.62335949473751673,0.62959308968489192,0.63588902058174079,0.64224791078755816,0.6486703898954338,0.65515709379438813,0.66170866473233203,0.66832575137965533,0.67500900889345194]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F212,2,0)","v":9.9654189978605457E-5},{"$f":"G$528*OFFSET(G212,2,0)","v":2.1399664391248185E-2},4.0946819340544692E-2,5.519327233253174E-2,7.9666437587218794E-2,9.9169238299173193E-2,0.10016093068216492,0.10116253998898657,0.1404894774097051,0.18059283732483908,0.22148421549053482,0.26317536193581198,0.30567818288844562,0.34900474272393833,0.39316726593785217,0.43817813914177173,0.44255992053318949,0.44698551973852141,0.45145537493590659,0.45596992868526565,0.46052962797211833,0.46513492425183955,0.46978627349435798,0.47448413622930152,0.47922897759159455,0.48402126736751044,0.48886148004118557,0.49375009484159743,0.49868759579001343,0.50367447174791358,0.50871121646539263,0.5137983286300466,0.51893631191634704,0.52412567503551055,0.52936693178586569,0.53466060110372426,0.54000720711476158]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F213,1,0)","v":0},{"$f":"G$529*OFFSET(G213,1,0)","v":0},0,0,0,0,0,0,1.2771770673609554E-2,2.5798976760691303E-2,3.9085449792447324E-2,5.2635072387162397E-2,6.6451778888792529E-2,8.0539556013216565E-2,9.4902443502240169E-2,0.10954453478544293,0.11063998013329737,0.11174637993463035,0.11286384373397665,0.11399248217131641,0.11513240699302958,0.11628373106295989,0.11744656837358949,0.11862103405732538,0.11980724439789864,0.12100531684187761,0.12221537001029639,0.12343752371039936,0.12467189894750336,0.12591861793697839,0.12717780411634816,0.12844958215751165,0.12973407797908676,0.13103141875887764,0.13234173294646642,0.13366515027593107,0.13500180177869039]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":9.9654189978605457E-4},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.21399664391248183},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.40946819340544688},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.5519327233253174},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.79666437587218786},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.9916923829917319},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.0016093068216492},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.0116253998898657},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.0217416538887643},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.031959070427652},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.0422786611319286},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.0527014477432479},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.0632284622206805},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.0738607468428873},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.0845993543113162},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.0954453478544293},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.1063998013329737},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.1174637993463035},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.1286384373397664},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.1399248217131641},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.1513240699302958},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.1628373106295988},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.1744656837358949},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.1862103405732538},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.1980724439789863},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.2100531684187761},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.2221537001029639},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.2343752371039936},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.2467189894750335},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.2591861793697838},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.2717780411634816},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.2844958215751163},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.2973407797908676},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.3103141875887763},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.3234173294646641},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.3366515027593107},{"$f":"OFFSET($E$497,MATCH($D209,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.3500180177869039}]
[]
[null,null,null,"PG13",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G216,0,-1)+1","v":2012},{"$f":"OFFSET(H216,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D216,PC_Table,2,FALSE)","v":"IP Video Server"},"Baseline",{"$f":"F$526*OFFSET(F217,4,0)","v":8.7488671773735247E-2},{"$f":"G$526*OFFSET(G217,4,0)","v":0.11362832869755661},0.16702456450633038,0.18233627297671393,0.17319579387176917,0.16405531476682447,0.16569586791449273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F218,3,0)","v":6.9990937418988194E-2},{"$f":"G$527*OFFSET(G218,3,0)","v":9.0902662958045291E-2},0.13361965160506431,0.14586901838137115,0.13855663509741534,0.13124425181345958,0.1325566943315942,0.3012350878685478,0.28734480326127587,0.27314658945307169,0.25863567688837724,0.2438072314134436,0.22865635346132249,0.21317807722701759,0.19736736983268044,0.18121913048273386,0.18303132178756121,0.18486163500543681,0.18671025135549119,0.18857735386904609,0.19046312740773655,0.19236775868181391,0.19429143626863205,0.19623435063131836,0.19819669413763155,0.20017866107900786,0.20218044768979795,0.20420225216669594,0.2062442746883629,0.20830671743524654,0.21038978460959901,0.212493682455695,0.21461861928025194,0.21676480547305446,0.21893245352778501,0.22112177806306285,0.22333299584369348]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F219,2,0)","v":1.7497734354747049E-2},{"$f":"G$528*OFFSET(G219,2,0)","v":2.2725665739511323E-2},3.3404912901266078E-2,3.6467254595342787E-2,3.4639158774353834E-2,3.2811062953364896E-2,3.313917358289855E-2,3.3470565318727531E-2,4.6482247586382863E-2,5.9750816442859421E-2,7.3280108451706877E-2,8.7074011219087005E-2,0.10113646403096956,0.11547145849796783,0.13008303920790304,0.14497530438618708,0.14642505743004897,0.14788930800434946,0.14936820108439294,0.15086188309523688,0.15237050192618926,0.15389420694545114,0.15543314901490565,0.15698748050505471,0.15855735531010526,0.1601429288632063,0.16174435815183838,0.16336180173335677,0.16499541975069032,0.16664537394819723,0.16831182768767922,0.169994945964556,0.17169489542420158,0.17341184437844359,0.17514596282222802,0.17689742245045029,0.17866639667495479]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F220,1,0)","v":0},{"$f":"G$529*OFFSET(G220,1,0)","v":0},0,0,0,0,0,0,4.2256588714893514E-3,8.5358309204084902E-3,1.2931783844418863E-2,1.74148022438174E-2,2.198618783281947E-2,2.6647259653377199E-2,3.1399354291562799E-2,3.624382609654677E-2,3.6606264357512242E-2,3.6972327001087366E-2,3.7342050271098236E-2,3.7715470773809219E-2,3.8092625481547314E-2,3.8473551736362785E-2,3.8858287253726413E-2,3.9246870126263676E-2,3.9639338827526314E-2,4.0035732215801575E-2,4.0436089537959595E-2,4.0840450433339191E-2,4.124885493767258E-2,4.1661343487049307E-2,4.2077956921919804E-2,4.2498736491139E-2,4.2923723856050394E-2,4.3352961094610898E-2,4.3786490705557006E-2,4.4224355612612572E-2,4.4666599168738698E-2]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":0.17497734354747049},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.22725665739511322},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.33404912901266076},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.36467254595342785},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.34639158774353834},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.32811062953364895},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":0.33139173582898546},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":0.3347056531872753},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":0.33805270971914808},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":0.34143323681633958},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":0.34484756918450299},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":0.34829604487634802},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":0.35177900532511153},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":0.35529679537836262},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":0.35884976333214624},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":0.36243826096546772},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":0.36606264357512242},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":0.36972327001087363},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":0.37342050271098237},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":0.37715470773809218},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":0.3809262548154731},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":0.38473551736362782},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":0.38858287253726409},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":0.39246870126263672},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":0.3963933882752631},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":0.40035732215801573},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":0.40436089537959591},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":0.40840450433339187},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":0.4124885493767258},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":0.41661343487049307},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":0.42077956921919801},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":0.42498736491139},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":0.42923723856050389},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":0.43352961094610892},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":0.43786490705557002},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":0.4422435561261257},{"$f":"OFFSET($E$497,MATCH($D216,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":0.44666599168738697}]
[]
[null,null,null,"PG14",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G223,0,-1)+1","v":2012},{"$f":"OFFSET(H223,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D223,PC_Table,2,FALSE)","v":"IP with DVR"},"Baseline",{"$f":"F$526*OFFSET(F224,4,0)","v":0.22200059548254616},{"$f":"G$526*OFFSET(G224,4,0)","v":0.28832940451745381},0.42382118769060856,0.46267431380814045,0.43948054753927501,0.41628678127040958,0.42044964908311366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F225,3,0)","v":0.17760047638603693},{"$f":"G$527*OFFSET(G225,3,0)","v":0.23066352361396306},0.33905695015248688,0.37013945104651236,0.35158443803142003,0.33302942501632771,0.33635971926649094,0.76437746203310064,0.72913116795046329,0.69310351023996974,0.65628238625847135,0.61865552944631896,0.58021050725929779,0.54093471907559154,0.5008153940774851,0.45983958910750905,0.46443798499858413,0.46908236484856997,0.47377318849705569,0.47851092038202625,0.4832960295858465,0.48812898988170494,0.49301027978052198,0.49794038257832718,0.5029197864041105,0.5079489842681516,0.51302847411083308,0.5181587588519414,0.52334034644046079,0.52857374990486539,0.53385948740391409,0.53919808227795318,0.54459006310073277,0.55003596373174013,0.55553632336905756,0.56109168660274811,0.56670260346877555]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F226,2,0)","v":4.4400119096509233E-2},{"$f":"G$528*OFFSET(G226,2,0)","v":5.7665880903490764E-2},8.476423753812172E-2,9.2534862761628089E-2,8.7896109507855008E-2,8.3257356254081927E-2,8.4089929816622735E-2,8.4930829114788969E-2,0.11794768893316318,0.15161639286499337,0.18594667610656687,0.22094840337368535,0.25663157051853552,0.29300630616594531,0.33008287336925157,0.36787167128600728,0.3715503879988673,0.37526589187885601,0.37901855079764457,0.38280873630562101,0.38663682366867724,0.39050319190536398,0.39440822382441759,0.39835230606266175,0.40233582912328841,0.40635918741452132,0.41042277928866649,0.41452700708155316,0.41867227715236865,0.42285899992389231,0.42708758992313128,0.43135846582236259,0.43567205048058621,0.44002877098539211,0.44442905869524607,0.44887334928219852,0.45336208277502044]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F227,1,0)","v":0},{"$f":"G$529*OFFSET(G227,1,0)","v":0},0,0,0,0,0,0,1.0722517175742107E-2,2.1659484694999055E-2,3.2814119312923572E-2,4.4189680674737074E-2,5.5789471851855552E-2,6.7616839884448943E-2,7.9675176330508996E-2,9.1967917821501821E-2,9.2887596999716826E-2,9.3816472969714002E-2,9.4754637699411143E-2,9.5702184076405253E-2,9.6659205917169311E-2,9.7625797976340994E-2,9.8602055956104398E-2,9.9588076515665439E-2,0.1005839572808221,0.10158979685363033,0.10260569482216662,0.10363175177038829,0.10466806928809216,0.10571474998097308,0.10677189748078282,0.10783961645559065,0.10891801262014655,0.11000719274634803,0.11110726467381152,0.11221833732054963,0.11334052069375511]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":0.44400119096509233},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.57665880903490763},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.84764237538121712},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.92534862761628089},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.87896109507855003},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.83257356254081916},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":0.84089929816622733},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":0.84930829114788964},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":0.85780137405936852},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":0.86637938779996215},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":0.8750431816779618},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":0.88379361349474139},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":0.89263154962968883},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":0.90155786512598568},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":0.91057344377724558},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":0.9196791782150181},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":0.92887596999716826},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":0.93816472969713993},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":0.94754637699411137},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":0.9570218407640525},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":0.966592059171693},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":0.97625797976340989},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":0.98602055956104395},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":0.99588076515665436},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.005839572808221},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.0158979685363032},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.0260569482216662},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.0363175177038828},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.0466806928809216},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.0571474998097308},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.0677189748078282},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.0783961645559064},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.0891801262014655},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.1000719274634803},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.1110726467381151},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.1221833732054962},{"$f":"OFFSET($E$497,MATCH($D223,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.1334052069375511}]
[]
[null,null,null,"PG15",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G230,0,-1)+1","v":2012},{"$f":"OFFSET(H230,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D230,PC_Table,2,FALSE)","v":"IP with DVR & Video Server"},"Baseline",{"$f":"F$526*OFFSET(F231,4,0)","v":0.1891116183740208},{"$f":"G$526*OFFSET(G231,4,0)","v":0.24561393718153474},0.36103286358829617,0.39412997102174929,0.3743723182741972,0.35461466552664517,0.35816081218191165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F232,3,0)","v":0.15128929469921665},{"$f":"G$527*OFFSET(G232,3,0)","v":0.1964911497452278},0.28882629087063694,0.31530397681739947,0.2994978546193578,0.28369173242131612,0.28652864974552933,0.65113635654671542,0.62111173566150579,0.59042150872293719,0.55905536607203121,0.52700285841723471,0.49425339507273514,0.46079624217550391,0.42662052088082064,0.39171520553602623,0.39563235759138649,0.39958868116730034,0.40358456797897335,0.40762041365876311,0.41169661779535077,0.41581358397330426,0.41997171981303733,0.42417143701116772,0.42841315138127939,0.43269728289509218,0.43702425572404313,0.44139449828128358,0.44580844326409641,0.45026652769673736,0.45476919297370472,0.45931688490344175,0.46391005375247618,0.46854915429000094,0.47323464583290092,0.47796699229122996,0.48274666221414225]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F233,2,0)","v":3.7822323674804162E-2},{"$f":"G$528*OFFSET(G233,2,0)","v":4.912278743630695E-2},7.2206572717659234E-2,7.8825994204349867E-2,7.4874463654839449E-2,7.0922933105329031E-2,7.1632162436382332E-2,7.2348484060746163E-2,0.10047395723936123,0.1291547050331425,0.15839902038707551,0.18821530657758384,0.21861207858986359,0.24959796451173122,0.28118170694417727,0.31337216442882099,0.3165058860731092,0.3196709449338403,0.32286765438317871,0.32609633092701051,0.32935729423628063,0.33265086717864345,0.33597737585042986,0.33933714960893419,0.34273052110502356,0.34615782631607378,0.34961940457923452,0.35311559862502689,0.35664675461127715,0.36021322215738993,0.36381535437896378,0.36745350792275344,0.37112804300198099,0.37483932343200077,0.37858771666632074,0.38237359383298397,0.38619732977131382]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F234,1,0)","v":0},{"$f":"G$529*OFFSET(G234,1,0)","v":0},0,0,0,0,0,0,9.1339961126692022E-3,1.8450672147591787E-2,2.7952768303601563E-2,3.7643061315516771E-2,4.7524364910839917E-2,5.7599530271937989E-2,6.7871446503766919E-2,7.8343041107205247E-2,7.91264715182773E-2,7.9917736233460074E-2,8.0716913595794679E-2,8.1524082731752628E-2,8.2339323559070157E-2,8.3162716794660863E-2,8.3994343962607465E-2,8.4834287402233546E-2,8.5682630276255889E-2,8.6539456579018445E-2,8.7404851144808629E-2,8.8278899656256724E-2,8.9161688652819288E-2,9.0053305539347483E-2,9.0953838594740946E-2,9.186337698068836E-2,9.2782010750495247E-2,9.3709830858000193E-2,9.4646929166580185E-2,9.5593398458245993E-2,9.6549332442828456E-2]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":0.37822323674804159},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.49122787436306947},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.72206572717659234},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.78825994204349858},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.7487446365483944},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.70922933105329033},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":0.71632162436382329},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":0.72348484060746154},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":0.73071968901353612},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":0.73802688590367149},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":0.74540715476270825},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":0.75286122631033536},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":0.76038983857343867},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":0.76799373695917306},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":0.77567367432876477},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":0.78343041107205247},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":0.79126471518277297},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":0.79917736233460068},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":0.8071691359579467},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":0.81524082731752623},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":0.82339323559070154},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":0.83162716794660851},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":0.83994343962607465},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":0.84834287402233544},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":0.85682630276255878},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":0.86539456579018437},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":0.87404851144808626},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":0.88278899656256715},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":0.89161688652819282},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":0.90053305539347472},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":0.90953838594740943},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":0.91863376980688349},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":0.92782010750495236},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":0.93709830858000187},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":0.94646929166580185},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":0.95593398458245993},{"$f":"OFFSET($E$497,MATCH($D230,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":0.96549332442828451}]
[]
[null,null,null,"PG16",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G237,0,-1)+1","v":2012},{"$f":"OFFSET(H237,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D237,PC_Table,2,FALSE)","v":"OTT"},"Baseline",{"$f":"F$526*OFFSET(F238,3,0)","v":3.0833333333333335},{"$f":"G$526*OFFSET(G238,3,0)","v":3.9333333333333336},5,6.15,7.5,9.563294125678004,9.6589270669347833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F239,2,0)","v":2.4666666666666668},{"$f":"G$527*OFFSET(G239,2,0)","v":3.1466666666666669},4,4.9200000000000008,6,7.6506353005424037,7.727141653547827,17.559929407687438,16.750221551666296,15.922563545583959,15.07667735722481,14.212281188743921,13.329089429157694,12.426812606260865,11.505157337963185,10.563826283038924,10.669464545869314,10.776159191328007,10.883920783241289,10.992759991073701,11.102687590984438,11.213714466894283,11.325851611563225,11.439110127678857,11.553501228955646,11.669036241245204,11.785726603657656,11.903583869694232,12.022619708391176,12.142845905475088,12.26427436452984,12.386917108175139,12.510786279256891,12.635894142049461,12.762253083469956,12.889875614304655,13.018774370447701]
[null,null,null,null,"EL 2",{"$f":"(F$528+F$529)*OFFSET(F240,1,0)","v":0.6166666666666667},{"$f":"(G$528+G$529)*OFFSET(G240,1,0)","v":0.78666666666666674},1,1.2300000000000002,1.5,1.9126588251356009,1.9317854133869568,1.9511032675208264,2.9559214502940523,3.9806408863959892,5.0255591190749369,6.0909776523188235,7.1772020003156811,8.2845417375072419,9.4133105492426061,10.563826283038924,10.669464545869314,10.776159191328007,10.883920783241289,10.992759991073701,11.102687590984438,11.213714466894283,11.325851611563225,11.439110127678857,11.553501228955646,11.669036241245204,11.785726603657656,11.903583869694232,12.022619708391176,12.142845905475088,12.26427436452984,12.386917108175139,12.510786279256891,12.635894142049461,12.762253083469956,12.889875614304655,13.018774370447701]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":6.166666666666667},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":7.8666666666666671},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":10},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":12.3},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":15},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":19.126588251356008},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":19.317854133869567},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":19.511032675208263},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":19.706143001960346},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":19.903204431979947},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":20.102236476299748},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":20.303258841062746},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":20.506291429473375},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":20.711354343768107},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":20.918467887205789},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":21.127652566077849},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":21.338929091738628},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":21.552318382656015},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":21.767841566482577},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":21.985519982147402},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":22.205375181968876},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":22.427428933788566},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":22.65170322312645},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":22.878220255357714},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":23.107002457911292},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":23.338072482490407},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":23.571453207315312},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":23.807167739388465},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":24.045239416782351},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":24.285691810950176},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":24.528548729059679},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":24.773834216350277},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":25.021572558513782},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":25.271788284098921},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":25.524506166939911},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":25.77975122860931},{"$f":"OFFSET($E$497,MATCH($D237,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":26.037548740895403}]
[]
[null,null,null,"PG17",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G243,0,-1)+1","v":2012},{"$f":"OFFSET(H243,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D243,PC_Table,2,FALSE)","v":"Thin-client"},"Baseline",{"$f":"F$526*OFFSET(F244,4,0)","v":4.0475609988410381E-3},{"$f":"G$526*OFFSET(G244,4,0)","v":0.4788530008104831},0.77786455536566379,1.3973240874850963,2.2877346788098429,3.0544120178595273,3.0849561380381227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$527*OFFSET(F245,3,0)","v":3.2380487990728308E-3},{"$f":"G$527*OFFSET(G245,3,0)","v":0.3830824006483865},0.62229164429253103,1.1178592699880772,1.8301877430478743,2.4435296142876219,2.4679649104304984,5.6084502589533072,5.3498383859015712,5.0854934303629058,4.815326591874876,4.5392478672740495,4.2571660355220207,3.9689886423482221,3.6746219847073958,3.3739710950495176,3.4077108060000127,3.4417879140600127,3.476205793200613,3.510967851132619,3.5460775296439451,3.5815383049403846,3.6173536879897883,3.6535272248696864,3.6900624971183831,3.7269631220895669,3.7642327533104627,3.8018750808435673,3.8398938316520028,3.8782927699685228,3.9170756976682082,3.9562464546448903,3.9958089191913393,4.0357670083832531,4.0761246784670853,4.116885925251756,4.1580547845042739]
[null,null,null,null,"EL 2",{"$f":"F$528*OFFSET(F246,2,0)","v":8.095121997682077E-4},{"$f":"G$528*OFFSET(G246,2,0)","v":9.5770600162096625E-2},0.15557291107313276,0.27946481749701929,0.45754693576196859,0.61088240357190549,0.61699122760762459,0.62316113988370081,0.86541503301348954,1.1124516878918853,1.3643425343645481,1.621159952597875,1.8829772849424318,2.1498688479386199,2.421909944466238,2.6991768760396142,2.7261686448000102,2.7534303312480102,2.7809646345604904,2.8087742809060954,2.8368620237151561,2.8652306439523079,2.8938829503918306,2.9228217798957492,2.9520499976947066,2.9815704976716537,3.0113862026483704,3.041500064674854,3.0719150653216025,3.1026342159748186,3.1336605581345669,3.1649971637159124,3.1966471353530714,3.2286136067066025,3.2608997427736686,3.2935087402014052,3.3264438276034194]
[null,null,null,null,"EL 3",{"$f":"F$529*OFFSET(F247,1,0)","v":0},{"$f":"G$529*OFFSET(G247,1,0)","v":0},0,0,0,0,0,0,7.8674093910317225E-2,0.15892166969884081,0.24076632959374383,0.32423199051957502,0.40934288803096347,0.49612358029352777,0.5845989521125402,0.67479421900990355,0.68154216120000255,0.68835758281200254,0.69524115864012259,0.70219357022652384,0.70921550592878901,0.71630766098807697,0.72347073759795766,0.7307054449739373,0.73801249942367664,0.74539262441791343,0.75284655066209261,0.7603750161687135,0.76797876633040063,0.77565855399370465,0.78341513953364172,0.79124929092897811,0.79916178383826786,0.80715340167665062,0.81522493569341714,0.82337718505035129,0.83161095690085485]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":8.0951219976820761E-3},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.9577060016209662},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":1.5557291107313276},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":2.7946481749701926},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":4.5754693576196859},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":6.1088240357190546},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":6.1699122760762455},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":6.2316113988370079},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":6.2939275128253778},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":6.3568667879536314},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":6.420435455833168},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":6.4846398103915002},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":6.5494862084954155},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":6.6149810705803693},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":6.6811308812861734},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":6.7479421900990353},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":6.8154216120000255},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":6.8835758281200254},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":6.9524115864012259},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":7.021935702265238},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":7.0921550592878901},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":7.1630766098807692},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":7.2347073759795766},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":7.3070544497393728},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":7.3801249942367662},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":7.4539262441791339},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":7.5284655066209254},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":7.6037501616871346},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":7.6797876633040056},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":7.7565855399370456},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":7.8341513953364164},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":7.9124929092897807},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":7.9916178383826786},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":8.0715340167665062},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":8.1522493569341705},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":8.233771850503512},{"$f":"OFFSET($E$497,MATCH($D243,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":8.3161095690085478}]
[]
[]
[]
[]
[null,null,"TSL 2"]
[null,null,null,"PG1",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G254,0,-1)+1","v":2012},{"$f":"OFFSET(H254,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D254,PC_Table,2,FALSE)","v":"Cable Base"},"Baseline",{"$f":"F$533*OFFSET(F255,4,0)","v":8.8378852914552333},{"$f":"G$533*OFFSET(G255,4,0)","v":5.9593562028685341},4.2727050066363166,4.0520438828801773,2.3437021146520078,0.63536034642383854,0.64171394988807695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F256,3,0)","v":7.0703082331641873},{"$f":"G$534*OFFSET(G256,3,0)","v":4.7674849622948274},3.4181640053090536,3.241635106304142,1.8749616917216063,0.50828827713907088,0.51337115991046156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F257,2,0)","v":1.7675770582910468},{"$f":"G$535*OFFSET(G257,2,0)","v":1.1918712405737069},0.85454100132726341,0.81040877657603549,0.46874042293040158,0.12707206928476772,0.12834278997761539,1.2962621787739155,1.292859490554634,1.2892591223530896,1.2854574608384586,1.2814508401812998,1.2772355413649139,1.2728077914881823,1.2681637630597795,1.2632995732836598,1.2759325690164964,1.2886918947066612,1.3015788136537279,1.3145946017902652,1.3277405478081676,1.3410179532862494,1.3544281328191119,1.3679724141473031,1.3816521382887761,1.3954686596716641,1.4094233462683805,1.4235175797310644,1.4377527555283751,1.4521302830836587,1.4666515859144953,1.4813181017736403,1.4961312827913766,1.5110925956192904,1.5262035215754834,1.5414655567912383,1.5568802123591508]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F258,1,0)","v":0},{"$f":"G$536*OFFSET(G258,1,0)","v":0},0,0,0,0,0,0,1.6365310007020684E-2,3.3057926214181785E-2,5.0082758214485407E-2,6.7444781062173678E-2,8.5149036090994265E-2,0.10320063174228505,0.12160474440299256,0.14036661925373997,0.14177028544627737,0.14318798830074014,0.14461986818374753,0.14606606686558501,0.14752672753424087,0.14900199480958329,0.15049201475767912,0.1519969349052559,0.15351690425430847,0.15505207329685156,0.15660259402982007,0.15816861997011827,0.15975030616981944,0.16134780923151765,0.16296128732383283,0.16459090019707115,0.16623680919904185,0.16789917729103229,0.16957816906394263,0.17127395075458204,0.17298669026212787]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":17.675770582910467},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":11.918712405737068},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":8.5454100132726332},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":8.1040877657603545},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":4.6874042293040157},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.2707206928476771},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.2834278997761539},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.2962621787739155},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.3092248005616547},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.3223170485672713},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.335540219052944},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.3488956212434735},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.3623845774559082},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.3760084232304672},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.3897685074627719},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.4036661925373997},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.4177028544627737},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.4318798830074013},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.4461986818374752},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.4606606686558501},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.4752672753424085},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.4900199480958327},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.504920147576791},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.519969349052559},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.5351690425430846},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.5505207329685156},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.5660259402982006},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.5816861997011826},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.5975030616981944},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.6134780923151764},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.6296128732383282},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.6459090019707114},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.6623680919904185},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.6789917729103228},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.6957816906394261},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.7127395075458203},{"$f":"OFFSET($E$497,MATCH($D254,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.7298669026212785}]
[]
[null,null,null,"PG2",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G261,0,-1)+1","v":2012},{"$f":"OFFSET(H261,0,-1)+1","v":2013},2014,2015,2016,2017,2018,{"$f":"OFFSET(N261,0,-1)+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D261,PC_Table,2,FALSE)","v":"Cable Video Client"},"Baseline",{"$f":"F$533*OFFSET(F262,4,0)","v":7.0755469384065181E-4},{"$f":"G$533*OFFSET(G262,4,0)","v":7.73187887740025E-2},0.11782477618755538,0.20482388592807824,0.3250007632966686,0.44517764066525894,0.44962941707191156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F263,3,0)","v":5.6604375507252145E-4},{"$f":"G$534*OFFSET(G263,3,0)","v":6.1855031019202006E-2},9.4259820950044315E-2,0.16385910874246259,0.26000061063733487,0.35614211253220718,0.35970353365752927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F264,2,0)","v":1.4151093876813036E-4},{"$f":"G$535*OFFSET(G264,2,0)","v":1.5463757754800501E-2},2.3564955237511079E-2,4.0964777185615649E-2,6.5000152659333718E-2,8.9035528133051794E-2,8.9925883414382318E-2,0.90825142248526136,0.90586726250123761,0.9033445941752849,0.9006808857565628,0.89787356871004886,0.89492003723402902,0.89181764777161776,0.88856371851623495,0.88515552891096716,0.8940070842000768,0.90294715504207756,0.91197662659249823,0.92109639285842315,0.93030735678700749,0.93961043035487746,0.94900653465842622,0.95849660000501058,0.96808156600506079,0.97776238166511142,0.98754000548176246,0.99741540553658004,1.007389559591946,1.0174634551878654,1.0276380897397441,1.0379144706371415,1.048293615343513,1.058776551496948,1.0693643170119174,1.0800579601820366,1.0908585397838571]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F265,1,0)","v":0},{"$f":"G$536*OFFSET(G265,1,0)","v":0},0,0,0,0,0,0,1.1466674208876426E-2,2.3162681901930382E-2,3.509146308142453E-2,4.7256503616318363E-2,5.9661335815601936E-2,7.230953900850956E-2,8.5204740131693754E-2,9.8350614323440791E-2,9.933412046667521E-2,0.10032746167134195,0.10133073628805536,0.10234404365093591,0.10336748408744528,0.10440115892831972,0.10544517051760292,0.10649962222277896,0.10756461844500675,0.10864026462945682,0.10972666727575138,0.1108239339485089,0.11193217328799399,0.11305149502087393,0.11418200997108269,0.1153238300707935,0.11647706837150143,0.11764183905521644,0.1188182574457686,0.1200064400202263,0.12120650442042856]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.4151093876813036E-3},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.154637577548005},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.23564955237511076},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.40964777185615647},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.65000152659333721},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.89035528133051789},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":0.89925883414382313},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":0.90825142248526136},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":0.91733393671011398},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":0.92650727607721517},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":0.93577234883798732},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":0.94513007232636725},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":0.95458137304963098},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":0.96412718678012732},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":0.9737684586479286},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":0.98350614323440788},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":0.99334120466675202},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.0032746167134194},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.0133073628805536},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.023440436509359},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.0336748408744527},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.0440115892831972},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.0544517051760292},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.0649962222277896},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.0756461844500675},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.0864026462945682},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.0972666727575138},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.1082393394850889},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.1193217328799399},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.1305149502087393},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.1418200997108268},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.153238300707935},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.1647706837150142},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.1764183905521644},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.1881825744576859},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.2000644002022629},{"$f":"OFFSET($E$497,MATCH($D261,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.2120650442042855}]
[]
[null,null,null,"PG3",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G268,0,-1)+1","v":2012},{"$f":"OFFSET(H268,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D268,PC_Table,2,FALSE)","v":"Cable Video Server"},"Baseline",{"$f":"F$533*OFFSET(F269,4,0)","v":0.56626613876119603},{"$f":"G$533*OFFSET(G269,4,0)","v":0.37425620978894347},0.43812810755577702,0.61683903306315302,0.64409605748373477,0.67135308190431642,0.67806661272335955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F270,3,0)","v":0.45301291100895685},{"$f":"G$534*OFFSET(G270,3,0)","v":0.29940496783115478},0.35050248604462164,0.49347122645052244,0.51527684598698786,0.53708246552345318,0.54245329017868771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F271,2,0)","v":0.11325322775223921},{"$f":"G$535*OFFSET(G271,2,0)","v":7.4851241957788694E-2},8.762562151115541E-2,0.12336780661263061,0.12881921149674697,0.13427061638086329,0.13561332254467193,1.3696945577011863,1.3660991094872208,1.3622947828532059,1.3582777597755618,1.3540441667580794,1.3495900741042699,1.3449114951807084,1.3400043856712653,1.3348646428221154,1.3482132892503365,1.3616954221428399,1.3753123763642681,1.3890655001279109,1.40295615512919,1.4169857166804818,1.4311555738472865,1.4454671295857595,1.459921800881617,1.4745210188904332,1.4892662290793377,1.5041588913701311,1.5192004802838326,1.5343924850866708,1.5497364099375375,1.5652337740369129,1.5808861117772821,1.596694972895055,1.6126619226240055,1.6287885418502455,1.6450764272687481]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F272,1,0)","v":0},{"$f":"G$536*OFFSET(G272,1,0)","v":0},0,0,0,0,0,0,1.7292393790977478E-2,3.4930635457774507E-2,5.2919912718528382E-2,7.1265482460951546E-2,8.9972671606951327E-2,0.10904687798762502,0.12849357122875146,0.14831829364690172,0.1498014765833707,0.15129949134920442,0.15281248626269647,0.15434061112532343,0.15588401723657666,0.15744285740894243,0.15901728598303186,0.16060745884286218,0.1622135334312908,0.16383566876560371,0.16547402545325973,0.16712876570779234,0.16880005336487028,0.17048805389851898,0.17219293443750416,0.17391486378187923,0.17565401241969802,0.17741055254389501,0.17918465806933395,0.18097650465002729,0.18278626969652756]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.1325322775223921},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.74851241957788694},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.87625621511155405},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":1.233678066126306},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.2881921149674695},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.3427061638086328},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.3561332254467191},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.3696945577011863},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.3833915032781983},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.3972254183109802},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.41119767249409},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.4253096492190309},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.4395627457112212},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.4539583731683334},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.4684979569000167},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.483182936469017},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.4980147658337071},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.5129949134920442},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.5281248626269646},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.5434061112532342},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.5588401723657666},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.5744285740894242},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.5901728598303184},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.6060745884286216},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.6221353343129079},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.6383566876560369},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.6547402545325973},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.6712876570779234},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.6880005336487027},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.7048805389851898},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.7219293443750416},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.7391486378187921},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.75654012419698},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.7741055254389499},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.7918465806933395},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.8097650465002728},{"$f":"OFFSET($E$497,MATCH($D268,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.8278626969652756}]
[]
[null,null,null,"PG4",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G275,0,-1)+1","v":2012},{"$f":"OFFSET(H275,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D275,PC_Table,2,FALSE)","v":"Cable with DVR"},"Baseline",{"$f":"F$533*OFFSET(F276,4,0)","v":1.4368879702700794},{"$f":"G$533*OFFSET(G276,4,0)","v":0.94966696546796769},1.1117405122639332,1.565215585979532,1.6343796906547161,1.7035437953299,1.7205792332831991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F277,3,0)","v":1.1495103762160637},{"$f":"G$534*OFFSET(G277,3,0)","v":0.75973357237437422},0.88939240981114664,1.2521724687836258,1.3075037525237729,1.3628350362639201,1.3764633866265594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F278,2,0)","v":0.28737759405401592},{"$f":"G$535*OFFSET(G278,2,0)","v":0.18993339309359356},0.22234810245278666,0.31304311719590644,0.32687593813094323,0.34070875906598003,0.34411584665663986,3.475570051232062,3.4664466798475781,3.4567932840302809,3.4466001756286531,3.4358575257305897,3.4245553628170025,3.4126835708925705,3.4002318875933684,3.3871899022710923,3.4210618012938032,3.4552724193067412,3.4898251434998087,3.5247233949348065,3.5599706288841548,3.5955703351729964,3.6315260385247261,3.6678412989099733,3.7045197118990725,3.7415649090180634,3.7789805581082443,3.8167703636893271,3.8549380673262204,3.8934874479994823,3.9324223224794772,3.971746545704272,4.0114640111613147,4.0515786512729273,4.092094437785657,4.1330153821635127,4.1743455359851485]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F279,1,0)","v":0},{"$f":"G$536*OFFSET(G279,1,0)","v":0},0,0,0,0,0,0,4.3879071896804789E-2,8.863572523154567E-2,0.13428312372579171,0.18083460661739947,0.22830369085446683,0.27670407331561386,0.32604963305689832,0.37635443358567694,0.38011797792153373,0.38391915770074903,0.38775834927775654,0.3916359327705341,0.39555229209823944,0.39950781501922183,0.40350289316941401,0.40753792210110817,0.41161330132211921,0.41572943433534038,0.41988672867869381,0.42408559596548079,0.42832645192513558,0.43260971644438695,0.43693581360883083,0.44130517174491912,0.44571822346236828,0.45017540569699199,0.45467715975396183,0.45922393135150141,0.46381617066501646]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":2.8737759405401588},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":1.8993339309359354},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":2.2234810245278664},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":3.1304311719590641},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":3.2687593813094322},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":3.4070875906597999},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":3.4411584665663981},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":3.475570051232062},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":3.5103257517443827},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":3.5454290092618264},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":3.5808832993544448},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":3.6166921323479895},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":3.6528590536714693},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":3.6893876442081841},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":3.7262815206502662},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":3.7635443358567691},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":3.801179779215337},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":3.8391915770074903},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":3.877583492777565},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":3.9163593277053406},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":3.9555229209823941},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":3.9950781501922181},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":4.0350289316941401},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":4.0753792210110813},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":4.1161330132211917},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":4.1572943433534038},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":4.1988672867869381},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":4.2408559596548079},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":4.2832645192513557},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":4.326097164443869},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":4.3693581360883078},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":4.413051717449191},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":4.4571822346236827},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":4.5017540569699195},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":4.5467715975396183},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":4.5922393135150141},{"$f":"OFFSET($E$497,MATCH($D275,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":4.6381617066501644}]
[]
[null,null,null,"PG5",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G282,0,-1)+1","v":2012},{"$f":"OFFSET(H282,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D282,PC_Table,2,FALSE)","v":"Cable with DVR & Video Server"},"Baseline",{"$f":"F$533*OFFSET(F283,4,0)","v":1.2240156783782159},{"$f":"G$533*OFFSET(G283,4,0)","v":0.80897556317641683},0.94703821415075784,1.3333317954640458,1.3922493661132767,1.4511669367625073,1.4656786061301323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F284,3,0)","v":0.97921254270257274},{"$f":"G$534*OFFSET(G284,3,0)","v":0.64718045054113349},0.75763057132060629,1.0666654363712367,1.1137994928906214,1.1609335494100059,1.172542884904106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F285,2,0)","v":0.24480313567564319},{"$f":"G$535*OFFSET(G285,2,0)","v":0.16179511263528337},0.18940764283015157,0.26666635909280917,0.27844987322265535,0.29023338735250148,0.29313572122602649,2.9606707843828675,2.9528990235738624,2.9446757604702394,2.9359927422021861,2.9268415959927245,2.9172138275848534,2.9071008196492265,2.8964938301721279,2.8853839908235224,2.9142378307317576,2.9433802090390753,2.9728140111294663,3.0025421512407608,3.0325675727531682,3.0628932484806999,3.0935221809655067,3.1244574027751617,3.1557019768029138,3.187258996570943,3.2191315865366525,3.2513229024020189,3.2838361314260394,3.3166744927403,3.3498412376677029,3.3833396500443804,3.417173046544824,3.4513447770102723,3.4858582247803751,3.5207168070281791,3.5559239750984606]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F286,1,0)","v":0},{"$f":"G$536*OFFSET(G286,1,0)","v":0},0,0,0,0,0,0,3.7378468652833702E-2,7.550450667872409E-2,0.11438932761826701,0.15404429452593288,0.19448092183899024,0.2357108772688562,0.27774598371513559,0.32059822120261361,0.32380420341463978,0.32704224544878618,0.33031266790327402,0.33361579458230678,0.33695195252812982,0.34032147205341112,0.34372468677394519,0.34716193364168468,0.3506335529781015,0.35413988850788258,0.3576812873929614,0.36125810026689104,0.3648706812695599,0.36851938808225554,0.37220458196307815,0.37592662778270891,0.37968589406053604,0.38348275300114137,0.38731758053115284,0.39119075633646433,0.39510266389982895]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":2.4480313567564318},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":1.6179511263528337},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":1.8940764283015157},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":2.6666635909280916},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":2.7844987322265533},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":2.9023338735250146},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":2.9313572122602647},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":2.9606707843828675},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":2.9902774922266961},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":3.0201802671489633},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":3.0503820698204529},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":3.0808858905186574},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":3.1116947494238438},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":3.1428116969180824},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":3.1742398138872634},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":3.2059822120261359},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":3.2380420341463974},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":3.2704224544878615},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":3.30312667903274},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":3.3361579458230675},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":3.3695195252812979},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":3.4032147205341108},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":3.4372468677394519},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":3.4716193364168464},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":3.506335529781015},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":3.5413988850788254},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":3.5768128739296139},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":3.61258100266891},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":3.648706812695599},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":3.6851938808225553},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":3.7220458196307811},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":3.7592662778270891},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":3.7968589406053601},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":3.8348275300114136},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":3.8731758053115279},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":3.9119075633646432},{"$f":"OFFSET($E$497,MATCH($D282,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":3.9510266389982895}]
[]
[null,null,null,"PG6",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G289,0,-1)+1","v":2012},{"$f":"OFFSET(H289,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D289,PC_Table,2,FALSE)","v":"Satellite Base"},"Baseline",{"$f":"F$533*OFFSET(F290,4,0)","v":4.0219525181657874},{"$f":"G$533*OFFSET(G290,4,0)","v":2.4762673927669399},2.2755577783502323,1.6046977110806044,0.9608348379986732,0.95737743595973823,0.96695121031933562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F291,3,0)","v":3.2175620145326302},{"$f":"G$534*OFFSET(G291,3,0)","v":1.9810139142135519},1.8204462226801859,1.2837581688644837,0.76866787039893858,0.76590194876779061,0.7735609682554685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F292,2,0)","v":0.80439050363315756},{"$f":"G$535*OFFSET(G292,2,0)","v":0.49525347855338797},0.45511155567004646,0.32093954221612092,0.19216696759973464,0.19147548719194765,0.19339024206386712,1.9532414448450579,1.9481141860523397,1.9426890579392826,1.9369606158453589,1.9309233360037628,1.9245716145037504,1.9178997662401376,1.9109020238498022,1.9035725366350356,1.9226082620013858,1.9418343446213995,1.9612526880676133,1.9808652149482895,2.0006738670977726,2.0206806057687503,2.0408874118264375,2.0612962859447022,2.0819092488041488,2.10272834129219,2.1237556247051121,2.1449931809521634,2.166443112761685,2.1881075438893021,2.209988619328195,2.2320885055214768,2.2544093905766918,2.2769534844824584,2.2997230193272831,2.3227202495205557,2.3459474520157615]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F293,1,0)","v":0},{"$f":"G$536*OFFSET(G293,1,0)","v":0},0,0,0,0,0,0,2.4659673241168856E-2,4.9812539947161089E-2,7.5465998019949063E-2,0.10162754400019805,0.12830477430025003,0.15550538645190307,0.18323718036915912,0.21150805962611507,0.21362314022237619,0.21575937162459993,0.21791696534084593,0.2200961349942544,0.22229709634419695,0.2245200673076389,0.22676526798071528,0.22903292066052244,0.23132324986712766,0.23363648236579893,0.23597284718945688,0.23833257566135146,0.24071590141796501,0.24312306043214466,0.24555429103646609,0.24800983394683077,0.25048993228629907,0.25299483160916209,0.25552477992525369,0.25808002772450622,0.26066082800175128]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":8.0439050363315747},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":4.9525347855338797},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":4.5511155567004646},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":3.2093954221612089},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.9216696759973464},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.9147548719194765},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.9339024206386712},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.9532414448450579},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.9727738592935085},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.9925015978864435},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":2.012426613865308},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":2.0325508800039609},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":2.0528763888040005},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":2.0734051526920405},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":2.094139204218961},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":2.1150805962611505},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":2.1362314022237618},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":2.1575937162459993},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":2.1791696534084593},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":2.2009613499425438},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":2.2229709634419694},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":2.2452006730763889},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":2.2676526798071528},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":2.2903292066052243},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":2.3132324986712764},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":2.336364823657989},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":2.3597284718945688},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":2.3833257566135146},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":2.4071590141796499},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":2.4312306043214464},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":2.4555429103646609},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":2.4800983394683076},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":2.5048993228629906},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":2.5299483160916205},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":2.5552477992525366},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":2.580800277245062},{"$f":"OFFSET($E$497,MATCH($D289,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":2.6066082800175128}]
[]
[null,null,null,"PG7",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G296,0,-1)+1","v":2012},{"$f":"OFFSET(H296,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D296,PC_Table,2,FALSE)","v":"Satellite Video Client"},"Baseline",{"$f":"F$533*OFFSET(F297,4,0)","v":5.4804381078779981E-5},{"$f":"G$533*OFFSET(G297,4,0)","v":5.8587284578300765E-2},0.1585672827935321,0.34055289348780149,0.64189652490067972,0.76518498840554117,0.77283683828959659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F298,3,0)","v":4.3843504863023986E-5},{"$f":"G$534*OFFSET(G298,3,0)","v":4.6869827662640612E-2},0.12685382623482569,0.27244231479024122,0.51351721992054378,0.61214799072443293,0.61826947063167736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F299,2,0)","v":1.0960876215755997E-5},{"$f":"G$535*OFFSET(G299,2,0)","v":1.1717456915660153E-2},3.1713456558706422E-2,6.8110578697560306E-2,0.12837930498013594,0.15303699768110823,0.15456736765791934,1.561130413344985,1.5570324460099545,1.5526964062868889,1.5481179425247609,1.5432926398467615,1.53821601932095,1.5328835371206373,1.5272905836743866,1.5214324828054984,1.5366468076335533,1.552013275709889,1.5675334084669879,1.5832087425516579,1.5990408299771743,1.6150312382769463,1.6311815506597158,1.6474933661663129,1.6639682998279761,1.6806079828262561,1.6974140626545187,1.714388203281064,1.7315320853138745,1.7488474061670132,1.7663358802286835,1.7839992390309702,1.8018392314212803,1.8198576237354931,1.8380561999728482,1.8564367619725768,1.8750011295923026]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F300,1,0)","v":0},{"$f":"G$536*OFFSET(G300,1,0)","v":0},0,0,0,0,0,0,1.9709271468480435E-2,3.9812728366330485E-2,6.0316283474990691E-2,8.1225928412987453E-2,0.10254773462139666,0.12428785436113278,0.14645252172220147,0.16904805364505537,0.17073853418150595,0.172445919523321,0.17417037871855423,0.17591208250573975,0.17767120333079717,0.17944791536410515,0.18124239451774621,0.18305481846292368,0.18488536664755292,0.18673422031402845,0.18860156251716875,0.19048757814234044,0.19239245392376383,0.19431637846300148,0.19625954224763151,0.19822213767010782,0.20020435904680892,0.20220640263727702,0.2042284666636498,0.2062707513302863,0.2083334588435892]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.0960876215755996E-4},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.11717456915660153},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.31713456558706421},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.68110578697560298},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.2837930498013594},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.5303699768110823},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.5456736765791932},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.561130413344985},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.5767417174784348},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.5925091346532192},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.6084342259997515},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.6245185682597489},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.6407637539423465},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.6571713914817701},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.6737431053965879},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.6904805364505537},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.7073853418150593},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.72445919523321},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.7417037871855421},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.7591208250573975},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.7767120333079716},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.7944791536410514},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.812423945177462},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.8305481846292366},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.8488536664755291},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.8673422031402844},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.8860156251716873},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.9048757814234043},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.9239245392376383},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.9431637846300147},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.9625954224763149},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.9822213767010781},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":2.0020435904680891},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":2.0220640263727701},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":2.042284666636498},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":2.0627075133028629},{"$f":"OFFSET($E$497,MATCH($D296,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":2.0833345884358918}]
[]
[null,null,null,"PG8",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G303,0,-1)+1","v":2012},{"$f":"OFFSET(H303,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D303,PC_Table,2,FALSE)","v":"Satellite Video Server"},"Baseline",{"$f":"F$533*OFFSET(F304,4,0)","v":0.64362942497889397},{"$f":"G$533*OFFSET(G304,4,0)","v":0.68544745686321762},0.82813546784750136,0.87715033907637496,0.99382637337783752,1.0159374572225977,1.0260968317948236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F305,3,0)","v":0.51490353998311522},{"$f":"G$534*OFFSET(G305,3,0)","v":0.54835796549057414},0.66250837427800113,0.70172027126110004,0.79506109870227004,0.81274996577807812,0.82087746543585893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F306,2,0)","v":0.12872588499577881},{"$f":"G$535*OFFSET(G306,2,0)","v":0.13708949137264353},0.16562709356950028,0.17543006781527501,0.19876527467556751,0.20318749144451953,0.20521936635896473,2.0727156002255436,2.0672747217749516,2.0615177541953256,2.0554389197919285,2.0490323569250446,2.0422921189088439,2.0352121728966268,2.0277863987522742,2.0200085879077445,2.0402086737868221,2.0606107605246904,2.0812168681299372,2.1020290368112367,2.1230493271793494,2.1442798204511426,2.1657226186556544,2.1873798448422108,2.2092536432906327,2.2313461797235394,2.253659641520775,2.2761962379359826,2.2989582003153424,2.321947782318496,2.3451672601416811,2.3686189327430975,2.3923051220705287,2.4162281732912341,2.4403904550241462,2.464794359574388,2.4894423031701316]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F307,1,0)","v":0},{"$f":"G$536*OFFSET(G307,1,0)","v":0},0,0,0,0,0,0,2.6168034452847488E-2,5.2859429594751928E-2,8.008203583604917E-2,0.10784380825921287,0.13615280792725626,0.16501720320783461,0.19444527111323176,0.22444539865641608,0.22668985264298025,0.22895675116941006,0.23124631868110415,0.23355878186791521,0.23589436968659439,0.23825331338346031,0.24063584651729492,0.24304220498246787,0.24547262703229256,0.24792735330261551,0.25040662683564169,0.25291069310399811,0.25543980003503808,0.25799419803538848,0.26057414001574236,0.26317988141589976,0.26581168023005874,0.26846979703235935,0.2711544950026829,0.27386603995270975,0.27660470035223689]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.2872588499577879},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":1.3708949137264352},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":1.6562709356950027},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":1.7543006781527499},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.987652746755675},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":2.0318749144451953},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":2.0521936635896472},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":2.0727156002255436},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":2.0934427562277991},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":2.1143771837900771},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":2.1355209556279777},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":2.1568761651842574},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":2.1784449268361001},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":2.2002293761044611},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":2.2222316698655056},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":2.2444539865641606},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":2.2668985264298023},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":2.2895675116941003},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":2.3124631868110415},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":2.3355878186791519},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":2.3589436968659436},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":2.382533133834603},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":2.406358465172949},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":2.4304220498246787},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":2.4547262703229253},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":2.4792735330261548},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":2.5040662683564165},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":2.5291069310399807},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":2.5543980003503806},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":2.5799419803538846},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":2.6057414001574233},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":2.6317988141589974},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":2.6581168023005874},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":2.6846979703235934},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":2.7115449500268292},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":2.7386603995270975},{"$f":"OFFSET($E$497,MATCH($D303,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":2.7660470035223685}]
[]
[null,null,null,"PG9",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G310,0,-1)+1","v":2012},{"$f":"OFFSET(H310,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D310,PC_Table,2,FALSE)","v":"Satellite with DVR"},"Baseline",{"$f":"F$533*OFFSET(F311,4,0)","v":1.5688459116027538},{"$f":"G$533*OFFSET(G311,4,0)","v":1.6707773115774307},2.0185791583851067,2.1380528451850473,2.4224505316361835,2.4763462706199855,2.5011097333261851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F312,3,0)","v":1.2550767292822032},{"$f":"G$534*OFFSET(G312,3,0)","v":1.3366218492619446},1.6148633267080854,1.710442276148038,1.9379604253089469,1.9810770164959886,2.000887786660948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F313,2,0)","v":0.31376918232055079},{"$f":"G$535*OFFSET(G313,2,0)","v":0.33415546231548615},0.40371583167702135,0.4276105690370095,0.48449010632723671,0.49526925412399714,0.50022194666523701,5.0522416613188943,5.0389795269579327,5.0249469257436195,5.0101297745523246,4.994513785644628,4.9780844639813235,4.9608271045061887,4.9427267893951532,4.9237683852714449,4.9730060691241595,5.0227361298154012,5.0729634911135548,5.1236931260246905,5.1749300572849384,5.2266793578577877,5.2789461514363651,5.3317356129507285,5.3850529690802356,5.4389034987710385,5.4932925337587486,5.5482254590963365,5.6037077136872995,5.6597447908241723,5.7163422387324143,5.7735056611197386,5.8312407177309362,5.8895531249082449,5.9484486561573275,6.0079331427189011,6.0680124741460899]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F314,1,0)","v":0},{"$f":"G$536*OFFSET(G314,1,0)","v":0},0,0,0,0,0,0,6.3784550974151047E-2,0.12884479296778512,0.19519986134619446,0.26286914661287519,0.33187229759875492,0.40222922468969102,0.47396010309268594,0.54708537614127173,0.55255622990268438,0.55808179220171128,0.56366261012372831,0.5692992362249657,0.57499222858721533,0.58074215087308756,0.58654957238181837,0.59241506810563649,0.59833921878669283,0.60432261097455986,0.61036583708430547,0.61646949545514851,0.62263419040970003,0.62886053231379702,0.63514913763693492,0.64150062901330429,0.64791563530343732,0.65439479165647174,0.66093873957303639,0.66754812696876675,0.6742236082384544]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":3.1376918232055075},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":3.3415546231548614},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":4.0371583167702134},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":4.2761056903700947},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":4.844901063272367},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":4.9526925412399709},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":5.0022194666523703},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":5.0522416613188943},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":5.1027640779320835},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":5.1537917187114042},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":5.2053296358985186},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":5.2573829322575039},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":5.3099567615800787},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":5.3630563291958797},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":5.4166868924878386},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":5.4708537614127168},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":5.525562299026844},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":5.5808179220171121},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":5.6366261012372831},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":5.6929923622496563},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":5.7499222858721533},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":5.8074215087308749},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":5.8654957238181833},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":5.9241506810563651},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":5.9833921878669285},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":6.0432261097455982},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":6.1036583708430543},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":6.1646949545514849},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":6.2263419040969996},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":6.2886053231379693},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":6.3514913763693492},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":6.4150062901330429},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":6.479156353034373},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":6.5439479165647167},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":6.6093873957303639},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":6.6754812696876673},{"$f":"OFFSET($E$497,MATCH($D310,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":6.7422360823845437}]
[]
[null,null,null,"PG10",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G317,0,-1)+1","v":2012},{"$f":"OFFSET(H317,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D317,PC_Table,2,FALSE)","v":"Satellite with DVR & Video Server"},"Baseline",{"$f":"F$533*OFFSET(F318,4,0)","v":1.3912407140628194},{"$f":"G$533*OFFSET(G318,4,0)","v":1.4816327102667779},1.7900607630962269,1.8960091268622115,2.1482108488094451,2.1960051833799872,2.2179652352137871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F319,3,0)","v":1.1129925712502555},{"$f":"G$534*OFFSET(G319,3,0)","v":1.1853061682134223},1.4320486104769816,1.5168073014897692,1.7185686790475563,1.7568041467039899,1.7743721881710297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F320,2,0)","v":0.27824814281256388},{"$f":"G$535*OFFSET(G320,2,0)","v":0.29632654205335557},0.35801215261924541,0.37920182537244229,0.42964216976188907,0.43920103667599747,0.44359304704275743,4.4802897751318502,4.4685290144721295,4.4560850096217006,4.4429452717728157,4.4290971306659914,4.4145277322098533,4.3992240360715265,4.3831728132372119,4.3663606435426034,4.4100242499780293,4.4541244924778098,4.4986657374025887,4.5436523947766148,4.5890889187243804,4.6349798079116251,4.681329605990741,4.7281429020506485,4.7754243310711546,4.8231785743818669,4.8714103601256857,4.9201244637269417,4.9693257083642113,5.0190189654478532,5.0692091551023326,5.1199012466533551,5.1711002591198891,5.2228112617110876,5.2750393743281982,5.3277897680714803,5.3810676657521954]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F321,1,0)","v":0},{"$f":"G$536*OFFSET(G321,1,0)","v":0},0,0,0,0,0,0,5.6563658411039608E-2,0.11425858999030002,0.17310176383530454,0.2331103752982101,0.29430184881399024,0.35669384076255622,0.42030424236521208,0.48515118261584478,0.49000269444200328,0.49490272138642333,0.49985174860028758,0.50485026608629047,0.50989876874715345,0.51499775643462498,0.5201477339989713,0.52534921133896095,0.5306027034523505,0.53590873048687404,0.54126781779174282,0.54668049596966017,0.55214730092935682,0.55766877393865044,0.56324546167803691,0.56887791629481732,0.5745666954577654,0.58031236241234307,0.58611548603646646,0.59197664089683122,0.59789640730579952]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":2.7824814281256387},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":2.9632654205335558},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":3.5801215261924537},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":3.7920182537244229},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":4.2964216976188903},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":4.3920103667599744},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":4.4359304704275742},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":4.4802897751318502},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":4.5250926728831686},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":4.5703435996120003},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":4.61604703560812},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":4.6622075059642016},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":4.7088295810238439},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":4.755917876834082},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":4.8034770556024231},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":4.8515118261584478},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":4.9000269444200324},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":4.9490272138642331},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":4.9985174860028758},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":5.0485026608629049},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":5.0989876874715341},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":5.1499775643462495},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":5.2014773399897125},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":5.2534921133896093},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":5.3060270345235052},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":5.3590873048687406},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":5.412678177917428},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":5.466804959696602},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":5.521473009293568},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":5.5766877393865038},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":5.6324546167803691},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":5.6887791629481725},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":5.7456669545776542},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":5.8031236241234305},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":5.8611548603646648},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":5.9197664089683117},{"$f":"OFFSET($E$497,MATCH($D317,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":5.9789640730579947}]
[]
[null,null,null,"PG11",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G324,0,-1)+1","v":2012},{"$f":"OFFSET(H324,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D324,PC_Table,2,FALSE)","v":"IP Base"},"Baseline",{"$f":"F$533*OFFSET(F325,4,0)","v":0.61090382083253558},{"$f":"G$533*OFFSET(G325,4,0)","v":0.85340038117371786},1.1349256610310594,0.99826464957143979,0.81202189007503978,0.6506309532923028,0.65713726282522589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F326,3,0)","v":0.4887230566660285},{"$f":"G$534*OFFSET(G326,3,0)","v":0.68272030493897429},0.90794052882484755,0.79861171965715183,0.64961751206003182,0.52050476263384227,0.52570981026018071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F327,2,0)","v":0.12218076416650712},{"$f":"G$535*OFFSET(G327,2,0)","v":0.17068007623474357},0.22698513220621189,0.19965292991428796,0.16240437801500796,0.13012619065846057,0.13142745256504518,1.3274172709069563,1.3239328005708255,1.3202458991008816,1.3163528663214814,1.3122499482965833,1.3079333366245549,1.3033991677242565,1.2986435221122898,1.293662423671311,1.3065990479080243,1.3196650383871045,1.3328616887709754,1.3461903056586852,1.359652208715272,1.3732487308024246,1.3869812181104488,1.4008510302915533,1.4148595405944688,1.4290081360004137,1.4432982173604179,1.4577311995340221,1.4723085115293622,1.4870315966446557,1.5019019126111022,1.5169209317372132,1.5320901410545853,1.5474110424651311,1.5628851528897825,1.5785140044186803,1.5942991444628671]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F328,1,0)","v":0},{"$f":"G$536*OFFSET(G328,1,0)","v":0},0,0,0,0,0,0,1.6758643045200323E-2,3.3852458951304655E-2,5.1286475311226556E-2,6.9065786752451758E-2,8.7195555774970332E-2,0.10568101359926406,0.12452746102446614,0.14374026929681236,0.14517767198978046,0.14662944870967828,0.14809574319677507,0.14957670062874281,0.15107246763503024,0.15258319231138051,0.15410902423449432,0.15565011447683927,0.15720661562160765,0.15877868177782373,0.160366468595602,0.16197013328155802,0.1635898346143736,0.16522573296051732,0.16687799029012249,0.16854677019302369,0.17023223789495392,0.17193456027390347,0.17365390587664251,0.17539044493540892,0.17714434938476301]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.2218076416650712},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":1.7068007623474357},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":2.2698513220621188},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":1.9965292991428796},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.6240437801500796},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.3012619065846056},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.3142745256504518},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.3274172709069563},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.3406914436160258},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.3540983580521861},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.3676393416327079},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.381315735049035},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.3951288923995253},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.4090801813235205},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.4231709831367558},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.4374026929681234},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.4517767198978047},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.4662944870967827},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.4809574319677505},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.495767006287428},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.5107246763503022},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.5258319231138051},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.5410902423449431},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.5565011447683925},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.5720661562160765},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.5877868177782373},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.6036646859560197},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.61970133281558},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.6358983461437357},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.652257329605173},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.6687799029012247},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.6854677019302369},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.7023223789495392},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.7193456027390346},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.7365390587664249},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.7539044493540892},{"$f":"OFFSET($E$497,MATCH($D324,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.77144349384763}]
[]
[null,null,null,"PG12",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G331,0,-1)+1","v":2012},{"$f":"OFFSET(H331,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D331,PC_Table,2,FALSE)","v":"IP Video Client"},"Baseline",{"$f":"F$533*OFFSET(F332,4,0)","v":4.9827094989302728E-4},{"$f":"G$533*OFFSET(G332,4,0)","v":0.10699832195624091},0.20473409670272344,0.2759663616626587,0.39833218793609393,0.49584619149586595,0.50080465341082459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F333,3,0)","v":3.9861675991442183E-4},{"$f":"G$534*OFFSET(G333,3,0)","v":8.5598657564992742E-2},0.16378727736217877,0.22077308933012696,0.31866575034887518,0.39667695319669277,0.40064372272865967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F334,2,0)","v":9.9654189978605457E-5},{"$f":"G$535*OFFSET(G334,2,0)","v":2.1399664391248185E-2},4.0946819340544692E-2,5.519327233253174E-2,7.9666437587218794E-2,9.9169238299173193E-2,0.10016093068216492,1.0116253998898657,1.0089698832151548,1.0061600936669608,1.0031932113394813,1.0000663753560854,0.99677668333188796,0.99332119082967085,0.98969691080907607,0.98590081306898636,0.99575982119967632,1.0057174194116731,1.0157745936057898,1.0259323395418478,1.0361916629372663,1.046553579566639,1.0570191153623054,1.0675893065159285,1.0782651995810877,1.0890478515768984,1.0999383300926675,1.1109377133935943,1.1220470905275302,1.1332675614328054,1.1446002370471335,1.1560462394176048,1.1676067018117808,1.1792827688298986,1.1910755965181976,1.2029863524833797,1.2150162160082136]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F335,1,0)","v":0},{"$f":"G$536*OFFSET(G335,1,0)","v":0},0,0,0,0,0,0,1.2771770673609554E-2,2.5798976760691303E-2,3.9085449792447324E-2,5.2635072387162397E-2,6.6451778888792529E-2,8.0539556013216565E-2,9.4902443502240169E-2,0.10954453478544293,0.11063998013329737,0.11174637993463035,0.11286384373397665,0.11399248217131641,0.11513240699302958,0.11628373106295989,0.11744656837358949,0.11862103405732538,0.11980724439789864,0.12100531684187761,0.12221537001029639,0.12343752371039936,0.12467189894750336,0.12591861793697839,0.12717780411634816,0.12844958215751165,0.12973407797908676,0.13103141875887764,0.13234173294646642,0.13366515027593107,0.13500180177869039]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":9.9654189978605457E-4},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.21399664391248183},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.40946819340544688},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.5519327233253174},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.79666437587218786},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.9916923829917319},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.0016093068216492},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.0116253998898657},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.0217416538887643},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.031959070427652},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.0422786611319286},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.0527014477432479},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.0632284622206805},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.0738607468428873},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.0845993543113162},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.0954453478544293},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.1063998013329737},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.1174637993463035},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.1286384373397664},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.1399248217131641},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.1513240699302958},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.1628373106295988},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.1744656837358949},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.1862103405732538},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.1980724439789863},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.2100531684187761},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.2221537001029639},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.2343752371039936},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.2467189894750335},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.2591861793697838},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.2717780411634816},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.2844958215751163},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.2973407797908676},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.3103141875887763},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.3234173294646641},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.3366515027593107},{"$f":"OFFSET($E$497,MATCH($D331,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.3500180177869039}]
[]
[null,null,null,"PG13",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G338,0,-1)+1","v":2012},{"$f":"OFFSET(H338,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D338,PC_Table,2,FALSE)","v":"IP Video Server"},"Baseline",{"$f":"F$533*OFFSET(F339,4,0)","v":8.7488671773735247E-2},{"$f":"G$533*OFFSET(G339,4,0)","v":0.11362832869755661},0.16702456450633038,0.18233627297671393,0.17319579387176917,0.16405531476682447,0.16569586791449273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F340,3,0)","v":6.9990937418988194E-2},{"$f":"G$534*OFFSET(G340,3,0)","v":9.0902662958045291E-2},0.13361965160506431,0.14586901838137115,0.13855663509741534,0.13124425181345958,0.1325566943315942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F341,2,0)","v":1.7497734354747049E-2},{"$f":"G$535*OFFSET(G341,2,0)","v":2.2725665739511323E-2},3.3404912901266078E-2,3.6467254595342787E-2,3.4639158774353834E-2,3.2811062953364896E-2,3.313917358289855E-2,0.3347056531872753,0.33382705084765874,0.33289740589593114,0.33191578534008415,0.3308812426325306,0.32979281749229206,0.32864953572498545,0.32745040904058348,0.32619443486892097,0.32945637921761017,0.33275094300978625,0.33607845243988416,0.33943923696428296,0.3428336293339258,0.34626196562726502,0.34972458528353767,0.35322183113637307,0.35675404944773681,0.36032158994221414,0.36392480584163633,0.3675640539000527,0.37123969443905325,0.37495209138344376,0.37870161229727822,0.382488628420251,0.38631351470445352,0.39017664985149803,0.39407841635001301,0.39801920051351314,0.4019993925186483]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F342,1,0)","v":0},{"$f":"G$536*OFFSET(G342,1,0)","v":0},0,0,0,0,0,0,4.2256588714893514E-3,8.5358309204084902E-3,1.2931783844418863E-2,1.74148022438174E-2,2.198618783281947E-2,2.6647259653377199E-2,3.1399354291562799E-2,3.624382609654677E-2,3.6606264357512242E-2,3.6972327001087366E-2,3.7342050271098236E-2,3.7715470773809219E-2,3.8092625481547314E-2,3.8473551736362785E-2,3.8858287253726413E-2,3.9246870126263676E-2,3.9639338827526314E-2,4.0035732215801575E-2,4.0436089537959595E-2,4.0840450433339191E-2,4.124885493767258E-2,4.1661343487049307E-2,4.2077956921919804E-2,4.2498736491139E-2,4.2923723856050394E-2,4.3352961094610898E-2,4.3786490705557006E-2,4.4224355612612572E-2,4.4666599168738698E-2]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":0.17497734354747049},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.22725665739511322},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.33404912901266076},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.36467254595342785},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.34639158774353834},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.32811062953364895},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":0.33139173582898546},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":0.3347056531872753},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":0.33805270971914808},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":0.34143323681633958},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":0.34484756918450299},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":0.34829604487634802},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":0.35177900532511153},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":0.35529679537836262},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":0.35884976333214624},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":0.36243826096546772},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":0.36606264357512242},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":0.36972327001087363},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":0.37342050271098237},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":0.37715470773809218},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":0.3809262548154731},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":0.38473551736362782},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":0.38858287253726409},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":0.39246870126263672},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":0.3963933882752631},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":0.40035732215801573},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":0.40436089537959591},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":0.40840450433339187},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":0.4124885493767258},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":0.41661343487049307},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":0.42077956921919801},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":0.42498736491139},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":0.42923723856050389},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":0.43352961094610892},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":0.43786490705557002},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":0.4422435561261257},{"$f":"OFFSET($E$497,MATCH($D338,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":0.44666599168738697}]
[]
[null,null,null,"PG14",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G345,0,-1)+1","v":2012},{"$f":"OFFSET(H345,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D345,PC_Table,2,FALSE)","v":"IP with DVR"},"Baseline",{"$f":"F$533*OFFSET(F346,4,0)","v":0.22200059548254616},{"$f":"G$533*OFFSET(G346,4,0)","v":0.28832940451745381},0.42382118769060856,0.46267431380814045,0.43948054753927501,0.41628678127040958,0.42044964908311366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F347,3,0)","v":0.17760047638603693},{"$f":"G$534*OFFSET(G347,3,0)","v":0.23066352361396306},0.33905695015248688,0.37013945104651236,0.35158443803142003,0.33302942501632771,0.33635971926649094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F348,2,0)","v":4.4400119096509233E-2},{"$f":"G$535*OFFSET(G348,2,0)","v":5.7665880903490764E-2},8.476423753812172E-2,9.2534862761628089E-2,8.7896109507855008E-2,8.3257356254081927E-2,8.4089929816622735E-2,0.84930829114788964,0.8470788568836265,0.84471990310496314,0.84222906236503825,0.83960393282000423,0.83684207777783326,0.83394102524153679,0.83089826744673667,0.82771126039351628,0.83598837299745143,0.84434825672742597,0.8527917392947002,0.86131965668764732,0.86993285325452374,0.87863218178706892,0.88741850360493957,0.89629268864098899,0.90525561552739897,0.91430817168267287,0.92345125339949952,0.9326857659334945,0.94201262359282945,0.9514327498287577,0.96094707732704543,0.97055654810031577,0.98026211358131898,0.9900647347171323,0.99996538206430363,1.0099650358849466,1.0200646862437961]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F349,1,0)","v":0},{"$f":"G$536*OFFSET(G349,1,0)","v":0},0,0,0,0,0,0,1.0722517175742107E-2,2.1659484694999055E-2,3.2814119312923572E-2,4.4189680674737074E-2,5.5789471851855552E-2,6.7616839884448943E-2,7.9675176330508996E-2,9.1967917821501821E-2,9.2887596999716826E-2,9.3816472969714002E-2,9.4754637699411143E-2,9.5702184076405253E-2,9.6659205917169311E-2,9.7625797976340994E-2,9.8602055956104398E-2,9.9588076515665439E-2,0.1005839572808221,0.10158979685363033,0.10260569482216662,0.10363175177038829,0.10466806928809216,0.10571474998097308,0.10677189748078282,0.10783961645559065,0.10891801262014655,0.11000719274634803,0.11110726467381152,0.11221833732054963,0.11334052069375511]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":0.44400119096509233},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.57665880903490763},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.84764237538121712},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.92534862761628089},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.87896109507855003},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.83257356254081916},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":0.84089929816622733},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":0.84930829114788964},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":0.85780137405936852},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":0.86637938779996215},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":0.8750431816779618},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":0.88379361349474139},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":0.89263154962968883},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":0.90155786512598568},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":0.91057344377724558},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":0.9196791782150181},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":0.92887596999716826},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":0.93816472969713993},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":0.94754637699411137},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":0.9570218407640525},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":0.966592059171693},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":0.97625797976340989},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":0.98602055956104395},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":0.99588076515665436},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.005839572808221},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.0158979685363032},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.0260569482216662},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.0363175177038828},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.0466806928809216},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.0571474998097308},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.0677189748078282},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.0783961645559064},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.0891801262014655},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.1000719274634803},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.1110726467381151},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.1221833732054962},{"$f":"OFFSET($E$497,MATCH($D345,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.1334052069375511}]
[]
[null,null,null,"PG15",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G352,0,-1)+1","v":2012},{"$f":"OFFSET(H352,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D352,PC_Table,2,FALSE)","v":"IP with DVR & Video Server"},"Baseline",{"$f":"F$533*OFFSET(F353,4,0)","v":0.1891116183740208},{"$f":"G$533*OFFSET(G353,4,0)","v":0.24561393718153474},0.36103286358829617,0.39412997102174929,0.3743723182741972,0.35461466552664517,0.35816081218191165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F354,3,0)","v":0.15128929469921665},{"$f":"G$534*OFFSET(G354,3,0)","v":0.1964911497452278},0.28882629087063694,0.31530397681739947,0.2994978546193578,0.28369173242131612,0.28652864974552933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F355,2,0)","v":3.7822323674804162E-2},{"$f":"G$535*OFFSET(G355,2,0)","v":4.912278743630695E-2},7.2206572717659234E-2,7.8825994204349867E-2,7.4874463654839449E-2,7.0922933105329031E-2,7.1632162436382332E-2,0.72348484060746154,0.72158569290086694,0.71957621375607972,0.71745438645910675,0.71521816499481861,0.71286547366259878,0.71039420668723507,0.70780222782499791,0.70508736996484722,0.71213824366449574,0.71925962610114058,0.72645222236215201,0.73371674458577363,0.7410539120316314,0.74846445115194771,0.75594909566346724,0.7635085866201019,0.77114367248630289,0.77885510921116596,0.7866436603032777,0.79451009690631047,0.80245519787537356,0.8104797498541273,0.8185845473526685,0.82677039282619513,0.83503809675445717,0.84338847772200165,0.85182236249922172,0.86034058612421394,0.86894399198545602]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F356,1,0)","v":0},{"$f":"G$536*OFFSET(G356,1,0)","v":0},0,0,0,0,0,0,9.1339961126692022E-3,1.8450672147591787E-2,2.7952768303601563E-2,3.7643061315516771E-2,4.7524364910839917E-2,5.7599530271937989E-2,6.7871446503766919E-2,7.8343041107205247E-2,7.91264715182773E-2,7.9917736233460074E-2,8.0716913595794679E-2,8.1524082731752628E-2,8.2339323559070157E-2,8.3162716794660863E-2,8.3994343962607465E-2,8.4834287402233546E-2,8.5682630276255889E-2,8.6539456579018445E-2,8.7404851144808629E-2,8.8278899656256724E-2,8.9161688652819288E-2,9.0053305539347483E-2,9.0953838594740946E-2,9.186337698068836E-2,9.2782010750495247E-2,9.3709830858000193E-2,9.4646929166580185E-2,9.5593398458245993E-2,9.6549332442828456E-2]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":0.37822323674804159},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.49122787436306947},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.72206572717659234},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.78825994204349858},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.7487446365483944},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.70922933105329033},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":0.71632162436382329},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":0.72348484060746154},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":0.73071968901353612},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":0.73802688590367149},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":0.74540715476270825},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":0.75286122631033536},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":0.76038983857343867},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":0.76799373695917306},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":0.77567367432876477},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":0.78343041107205247},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":0.79126471518277297},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":0.79917736233460068},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":0.8071691359579467},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":0.81524082731752623},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":0.82339323559070154},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":0.83162716794660851},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":0.83994343962607465},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":0.84834287402233544},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":0.85682630276255878},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":0.86539456579018437},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":0.87404851144808626},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":0.88278899656256715},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":0.89161688652819282},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":0.90053305539347472},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":0.90953838594740943},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":0.91863376980688349},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":0.92782010750495236},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":0.93709830858000187},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":0.94646929166580185},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":0.95593398458245993},{"$f":"OFFSET($E$497,MATCH($D352,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":0.96549332442828451}]
[]
[null,null,null,"PG16",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G359,0,-1)+1","v":2012},{"$f":"OFFSET(H359,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D359,PC_Table,2,FALSE)","v":"OTT"},"Baseline",{"$f":"F$533*OFFSET(F360,3,0)","v":3.0833333333333335},{"$f":"G$533*OFFSET(G360,3,0)","v":3.9333333333333336},5,6.15,7.5,9.563294125678004,9.6589270669347833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F361,2,0)","v":2.4666666666666668},{"$f":"G$534*OFFSET(G361,2,0)","v":3.1466666666666669},4,4.9200000000000008,6,7.6506353005424037,7.727141653547827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"(F$535+F$536)*OFFSET(F362,1,0)","v":0.6166666666666667},{"$f":"(G$535+G$536)*OFFSET(G362,1,0)","v":0.78666666666666674},1,1.2300000000000002,1.5,1.9126588251356009,1.9317854133869568,19.511032675208263,19.706143001960346,19.903204431979947,20.102236476299748,20.303258841062746,20.506291429473375,20.711354343768107,20.918467887205789,21.127652566077849,21.338929091738628,21.552318382656015,21.767841566482577,21.985519982147402,22.205375181968876,22.427428933788566,22.65170322312645,22.878220255357714,23.107002457911292,23.338072482490407,23.571453207315312,23.807167739388465,24.045239416782351,24.285691810950176,24.528548729059679,24.773834216350277,25.021572558513782,25.271788284098921,25.524506166939911,25.77975122860931,26.037548740895403]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":6.166666666666667},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":7.8666666666666671},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":10},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":12.3},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":15},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":19.126588251356008},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":19.317854133869567},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":19.511032675208263},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":19.706143001960346},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":19.903204431979947},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":20.102236476299748},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":20.303258841062746},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":20.506291429473375},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":20.711354343768107},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":20.918467887205789},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":21.127652566077849},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":21.338929091738628},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":21.552318382656015},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":21.767841566482577},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":21.985519982147402},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":22.205375181968876},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":22.427428933788566},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":22.65170322312645},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":22.878220255357714},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":23.107002457911292},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":23.338072482490407},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":23.571453207315312},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":23.807167739388465},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":24.045239416782351},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":24.285691810950176},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":24.528548729059679},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":24.773834216350277},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":25.021572558513782},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":25.271788284098921},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":25.524506166939911},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":25.77975122860931},{"$f":"OFFSET($E$497,MATCH($D359,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":26.037548740895403}]
[]
[null,null,null,"PG17",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G365,0,-1)+1","v":2012},{"$f":"OFFSET(H365,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D365,PC_Table,2,FALSE)","v":"Thin-client"},"Baseline",{"$f":"F$533*OFFSET(F366,4,0)","v":4.0475609988410381E-3},{"$f":"G$533*OFFSET(G366,4,0)","v":0.4788530008104831},0.77786455536566379,1.3973240874850963,2.2877346788098429,3.0544120178595273,3.0849561380381227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$534*OFFSET(F367,3,0)","v":3.2380487990728308E-3},{"$f":"G$534*OFFSET(G367,3,0)","v":0.3830824006483865},0.62229164429253103,1.1178592699880772,1.8301877430478743,2.4435296142876219,2.4679649104304984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$535*OFFSET(F368,2,0)","v":8.095121997682077E-4},{"$f":"G$535*OFFSET(G368,2,0)","v":9.5770600162096625E-2},0.15557291107313276,0.27946481749701929,0.45754693576196859,0.61088240357190549,0.61699122760762459,6.2316113988370079,6.2152534189150606,6.1979451182547916,6.1796691262394248,6.1604078198719252,6.1401433204644524,6.1188574902868416,6.0965319291736337,6.0731479710891323,6.1338794508000234,6.1952182453080233,6.2571704277611033,6.3197421320387139,6.3829395533591011,6.446768948892692,6.5112366383816189,6.5763490047654356,6.6421124948130901,6.7085336197612202,6.7756189559588327,6.8433751455184213,6.9118088969736053,6.9809269859433414,7.0507362558027751,7.1212436183608023,7.1924560545444107,7.2643806150898556,7.3370244212407538,7.4103946654531612,7.4844986121076928]
[null,null,null,null,"EL 3",{"$f":"F$536*OFFSET(F369,1,0)","v":0},{"$f":"G$536*OFFSET(G369,1,0)","v":0},0,0,0,0,0,0,7.8674093910317225E-2,0.15892166969884081,0.24076632959374383,0.32423199051957502,0.40934288803096347,0.49612358029352777,0.5845989521125402,0.67479421900990355,0.68154216120000255,0.68835758281200254,0.69524115864012259,0.70219357022652384,0.70921550592878901,0.71630766098807697,0.72347073759795766,0.7307054449739373,0.73801249942367664,0.74539262441791343,0.75284655066209261,0.7603750161687135,0.76797876633040063,0.77565855399370465,0.78341513953364172,0.79124929092897811,0.79916178383826786,0.80715340167665062,0.81522493569341714,0.82337718505035129,0.83161095690085485]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":8.0951219976820761E-3},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.9577060016209662},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":1.5557291107313276},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":2.7946481749701926},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":4.5754693576196859},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":6.1088240357190546},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":6.1699122760762455},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":6.2316113988370079},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":6.2939275128253778},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":6.3568667879536314},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":6.420435455833168},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":6.4846398103915002},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":6.5494862084954155},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":6.6149810705803693},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":6.6811308812861734},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":6.7479421900990353},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":6.8154216120000255},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":6.8835758281200254},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":6.9524115864012259},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":7.021935702265238},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":7.0921550592878901},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":7.1630766098807692},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":7.2347073759795766},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":7.3070544497393728},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":7.3801249942367662},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":7.4539262441791339},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":7.5284655066209254},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":7.6037501616871346},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":7.6797876633040056},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":7.7565855399370456},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":7.8341513953364164},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":7.9124929092897807},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":7.9916178383826786},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":8.0715340167665062},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":8.1522493569341705},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":8.233771850503512},{"$f":"OFFSET($E$497,MATCH($D365,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":8.3161095690085478}]
[]
[]
[]
[]
[null,null,"TSL 3"]
[null,null,null,"PG1",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G376,0,-1)+1","v":2012},{"$f":"OFFSET(H376,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D376,PC_Table,2,FALSE)","v":"Cable Base"},"Baseline",{"$f":"F$540*OFFSET(F377,4,0)","v":8.8378852914552333},{"$f":"G$540*OFFSET(G377,4,0)","v":5.9593562028685341},4.2727050066363166,4.0520438828801773,2.3437021146520078,0.63536034642383854,0.64171394988807695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F378,3,0)","v":7.0703082331641873},{"$f":"G$541*OFFSET(G378,3,0)","v":4.7674849622948274},3.4181640053090536,3.241635106304142,1.8749616917216063,0.50828827713907088,0.51337115991046156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F379,2,0)","v":1.7675770582910468},{"$f":"G$542*OFFSET(G379,2,0)","v":1.1918712405737069},0.85454100132726341,0.81040877657603549,0.46874042293040158,0.12707206928476772,0.12834278997761539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F380,1,0)","v":0},{"$f":"G$543*OFFSET(G380,1,0)","v":0},0,0,0,0,0,1.2962621787739155,1.3092248005616547,1.3223170485672713,1.335540219052944,1.3488956212434735,1.3623845774559082,1.3760084232304672,1.3897685074627719,1.4036661925373997,1.4177028544627737,1.4318798830074013,1.4461986818374752,1.4606606686558501,1.4752672753424085,1.4900199480958327,1.504920147576791,1.519969349052559,1.5351690425430846,1.5505207329685156,1.5660259402982006,1.5816861997011826,1.5975030616981944,1.6134780923151764,1.6296128732383282,1.6459090019707114,1.6623680919904185,1.6789917729103228,1.6957816906394261,1.7127395075458203,1.7298669026212785]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":17.675770582910467},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":11.918712405737068},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":8.5454100132726332},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":8.1040877657603545},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":4.6874042293040157},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.2707206928476771},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.2834278997761539},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.2962621787739155},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.3092248005616547},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.3223170485672713},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.335540219052944},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.3488956212434735},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.3623845774559082},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.3760084232304672},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.3897685074627719},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.4036661925373997},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.4177028544627737},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.4318798830074013},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.4461986818374752},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.4606606686558501},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.4752672753424085},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.4900199480958327},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.504920147576791},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.519969349052559},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.5351690425430846},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.5505207329685156},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.5660259402982006},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.5816861997011826},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.5975030616981944},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.6134780923151764},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.6296128732383282},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.6459090019707114},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.6623680919904185},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.6789917729103228},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.6957816906394261},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.7127395075458203},{"$f":"OFFSET($E$497,MATCH($D376,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.7298669026212785}]
[]
[null,null,null,"PG2",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G383,0,-1)+1","v":2012},{"$f":"OFFSET(H383,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D383,PC_Table,2,FALSE)","v":"Cable Video Client"},"Baseline",{"$f":"F$540*OFFSET(F384,4,0)","v":7.0755469384065181E-4},{"$f":"G$540*OFFSET(G384,4,0)","v":7.73187887740025E-2},0.11782477618755538,0.20482388592807824,0.3250007632966686,0.44517764066525894,0.44962941707191156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F385,3,0)","v":5.6604375507252145E-4},{"$f":"G$541*OFFSET(G385,3,0)","v":6.1855031019202006E-2},9.4259820950044315E-2,0.16385910874246259,0.26000061063733487,0.35614211253220718,0.35970353365752927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F386,2,0)","v":1.4151093876813036E-4},{"$f":"G$542*OFFSET(G386,2,0)","v":1.5463757754800501E-2},2.3564955237511079E-2,4.0964777185615649E-2,6.5000152659333718E-2,8.9035528133051794E-2,8.9925883414382318E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F387,1,0)","v":0},{"$f":"G$543*OFFSET(G387,1,0)","v":0},0,0,0,0,0,0.90825142248526136,0.91733393671011398,0.92650727607721517,0.93577234883798732,0.94513007232636725,0.95458137304963098,0.96412718678012732,0.9737684586479286,0.98350614323440788,0.99334120466675202,1.0032746167134194,1.0133073628805536,1.023440436509359,1.0336748408744527,1.0440115892831972,1.0544517051760292,1.0649962222277896,1.0756461844500675,1.0864026462945682,1.0972666727575138,1.1082393394850889,1.1193217328799399,1.1305149502087393,1.1418200997108268,1.153238300707935,1.1647706837150142,1.1764183905521644,1.1881825744576859,1.2000644002022629,1.2120650442042855]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.4151093876813036E-3},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.154637577548005},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.23564955237511076},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.40964777185615647},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.65000152659333721},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.89035528133051789},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":0.89925883414382313},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":0.90825142248526136},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":0.91733393671011398},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":0.92650727607721517},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":0.93577234883798732},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":0.94513007232636725},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":0.95458137304963098},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":0.96412718678012732},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":0.9737684586479286},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":0.98350614323440788},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":0.99334120466675202},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.0032746167134194},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.0133073628805536},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.023440436509359},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.0336748408744527},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.0440115892831972},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.0544517051760292},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.0649962222277896},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.0756461844500675},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.0864026462945682},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.0972666727575138},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.1082393394850889},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.1193217328799399},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.1305149502087393},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.1418200997108268},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.153238300707935},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.1647706837150142},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.1764183905521644},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.1881825744576859},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.2000644002022629},{"$f":"OFFSET($E$497,MATCH($D383,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.2120650442042855}]
[]
[null,null,null,"PG3",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G390,0,-1)+1","v":2012},{"$f":"OFFSET(H390,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D390,PC_Table,2,FALSE)","v":"Cable Video Server"},"Baseline",{"$f":"F$540*OFFSET(F391,4,0)","v":0.56626613876119603},{"$f":"G$540*OFFSET(G391,4,0)","v":0.37425620978894347},0.43812810755577702,0.61683903306315302,0.64409605748373477,0.67135308190431642,0.67806661272335955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F392,3,0)","v":0.45301291100895685},{"$f":"G$541*OFFSET(G392,3,0)","v":0.29940496783115478},0.35050248604462164,0.49347122645052244,0.51527684598698786,0.53708246552345318,0.54245329017868771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F393,2,0)","v":0.11325322775223921},{"$f":"G$542*OFFSET(G393,2,0)","v":7.4851241957788694E-2},8.762562151115541E-2,0.12336780661263061,0.12881921149674697,0.13427061638086329,0.13561332254467193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F394,1,0)","v":0},{"$f":"G$543*OFFSET(G394,1,0)","v":0},0,0,0,0,0,1.3696945577011863,1.3833915032781983,1.3972254183109802,1.41119767249409,1.4253096492190309,1.4395627457112212,1.4539583731683334,1.4684979569000167,1.483182936469017,1.4980147658337071,1.5129949134920442,1.5281248626269646,1.5434061112532342,1.5588401723657666,1.5744285740894242,1.5901728598303184,1.6060745884286216,1.6221353343129079,1.6383566876560369,1.6547402545325973,1.6712876570779234,1.6880005336487027,1.7048805389851898,1.7219293443750416,1.7391486378187921,1.75654012419698,1.7741055254389499,1.7918465806933395,1.8097650465002728,1.8278626969652756]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.1325322775223921},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.74851241957788694},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.87625621511155405},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":1.233678066126306},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.2881921149674695},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.3427061638086328},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.3561332254467191},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.3696945577011863},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.3833915032781983},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.3972254183109802},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.41119767249409},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.4253096492190309},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.4395627457112212},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.4539583731683334},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.4684979569000167},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.483182936469017},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.4980147658337071},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.5129949134920442},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.5281248626269646},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.5434061112532342},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.5588401723657666},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.5744285740894242},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.5901728598303184},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.6060745884286216},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.6221353343129079},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.6383566876560369},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.6547402545325973},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.6712876570779234},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.6880005336487027},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.7048805389851898},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.7219293443750416},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.7391486378187921},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.75654012419698},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.7741055254389499},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.7918465806933395},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.8097650465002728},{"$f":"OFFSET($E$497,MATCH($D390,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.8278626969652756}]
[]
[null,null,null,"PG4",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G397,0,-1)+1","v":2012},{"$f":"OFFSET(H397,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D397,PC_Table,2,FALSE)","v":"Cable with DVR"},"Baseline",{"$f":"F$540*OFFSET(F398,4,0)","v":1.4368879702700794},{"$f":"G$540*OFFSET(G398,4,0)","v":0.94966696546796769},1.1117405122639332,1.565215585979532,1.6343796906547161,1.7035437953299,1.7205792332831991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F399,3,0)","v":1.1495103762160637},{"$f":"G$541*OFFSET(G399,3,0)","v":0.75973357237437422},0.88939240981114664,1.2521724687836258,1.3075037525237729,1.3628350362639201,1.3764633866265594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F400,2,0)","v":0.28737759405401592},{"$f":"G$542*OFFSET(G400,2,0)","v":0.18993339309359356},0.22234810245278666,0.31304311719590644,0.32687593813094323,0.34070875906598003,0.34411584665663986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F401,1,0)","v":0},{"$f":"G$543*OFFSET(G401,1,0)","v":0},0,0,0,0,0,3.475570051232062,3.5103257517443827,3.5454290092618264,3.5808832993544448,3.6166921323479895,3.6528590536714693,3.6893876442081841,3.7262815206502662,3.7635443358567691,3.801179779215337,3.8391915770074903,3.877583492777565,3.9163593277053406,3.9555229209823941,3.9950781501922181,4.0350289316941401,4.0753792210110813,4.1161330132211917,4.1572943433534038,4.1988672867869381,4.2408559596548079,4.2832645192513557,4.326097164443869,4.3693581360883078,4.413051717449191,4.4571822346236827,4.5017540569699195,4.5467715975396183,4.5922393135150141,4.6381617066501644]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":2.8737759405401588},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":1.8993339309359354},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":2.2234810245278664},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":3.1304311719590641},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":3.2687593813094322},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":3.4070875906597999},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":3.4411584665663981},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":3.475570051232062},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":3.5103257517443827},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":3.5454290092618264},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":3.5808832993544448},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":3.6166921323479895},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":3.6528590536714693},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":3.6893876442081841},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":3.7262815206502662},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":3.7635443358567691},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":3.801179779215337},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":3.8391915770074903},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":3.877583492777565},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":3.9163593277053406},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":3.9555229209823941},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":3.9950781501922181},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":4.0350289316941401},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":4.0753792210110813},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":4.1161330132211917},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":4.1572943433534038},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":4.1988672867869381},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":4.2408559596548079},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":4.2832645192513557},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":4.326097164443869},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":4.3693581360883078},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":4.413051717449191},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":4.4571822346236827},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":4.5017540569699195},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":4.5467715975396183},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":4.5922393135150141},{"$f":"OFFSET($E$497,MATCH($D397,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":4.6381617066501644}]
[]
[null,null,null,"PG5",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G404,0,-1)+1","v":2012},{"$f":"OFFSET(H404,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D404,PC_Table,2,FALSE)","v":"Cable with DVR & Video Server"},"Baseline",{"$f":"F$540*OFFSET(F405,4,0)","v":1.2240156783782159},{"$f":"G$540*OFFSET(G405,4,0)","v":0.80897556317641683},0.94703821415075784,1.3333317954640458,1.3922493661132767,1.4511669367625073,1.4656786061301323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F406,3,0)","v":0.97921254270257274},{"$f":"G$541*OFFSET(G406,3,0)","v":0.64718045054113349},0.75763057132060629,1.0666654363712367,1.1137994928906214,1.1609335494100059,1.172542884904106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F407,2,0)","v":0.24480313567564319},{"$f":"G$542*OFFSET(G407,2,0)","v":0.16179511263528337},0.18940764283015157,0.26666635909280917,0.27844987322265535,0.29023338735250148,0.29313572122602649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F408,1,0)","v":0},{"$f":"G$543*OFFSET(G408,1,0)","v":0},0,0,0,0,0,2.9606707843828675,2.9902774922266961,3.0201802671489633,3.0503820698204529,3.0808858905186574,3.1116947494238438,3.1428116969180824,3.1742398138872634,3.2059822120261359,3.2380420341463974,3.2704224544878615,3.30312667903274,3.3361579458230675,3.3695195252812979,3.4032147205341108,3.4372468677394519,3.4716193364168464,3.506335529781015,3.5413988850788254,3.5768128739296139,3.61258100266891,3.648706812695599,3.6851938808225553,3.7220458196307811,3.7592662778270891,3.7968589406053601,3.8348275300114136,3.8731758053115279,3.9119075633646432,3.9510266389982895]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":2.4480313567564318},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":1.6179511263528337},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":1.8940764283015157},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":2.6666635909280916},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":2.7844987322265533},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":2.9023338735250146},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":2.9313572122602647},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":2.9606707843828675},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":2.9902774922266961},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":3.0201802671489633},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":3.0503820698204529},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":3.0808858905186574},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":3.1116947494238438},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":3.1428116969180824},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":3.1742398138872634},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":3.2059822120261359},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":3.2380420341463974},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":3.2704224544878615},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":3.30312667903274},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":3.3361579458230675},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":3.3695195252812979},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":3.4032147205341108},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":3.4372468677394519},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":3.4716193364168464},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":3.506335529781015},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":3.5413988850788254},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":3.5768128739296139},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":3.61258100266891},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":3.648706812695599},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":3.6851938808225553},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":3.7220458196307811},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":3.7592662778270891},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":3.7968589406053601},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":3.8348275300114136},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":3.8731758053115279},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":3.9119075633646432},{"$f":"OFFSET($E$497,MATCH($D404,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":3.9510266389982895}]
[]
[null,null,null,"PG6",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G411,0,-1)+1","v":2012},{"$f":"OFFSET(H411,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D411,PC_Table,2,FALSE)","v":"Satellite Base"},"Baseline",{"$f":"F$540*OFFSET(F412,4,0)","v":4.0219525181657874},{"$f":"G$540*OFFSET(G412,4,0)","v":2.4762673927669399},2.2755577783502323,1.6046977110806044,0.9608348379986732,0.95737743595973823,0.96695121031933562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F413,3,0)","v":3.2175620145326302},{"$f":"G$541*OFFSET(G413,3,0)","v":1.9810139142135519},1.8204462226801859,1.2837581688644837,0.76866787039893858,0.76590194876779061,0.7735609682554685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F414,2,0)","v":0.80439050363315756},{"$f":"G$542*OFFSET(G414,2,0)","v":0.49525347855338797},0.45511155567004646,0.32093954221612092,0.19216696759973464,0.19147548719194765,0.19339024206386712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F415,1,0)","v":0},{"$f":"G$543*OFFSET(G415,1,0)","v":0},0,0,0,0,0,1.9532414448450579,1.9727738592935085,1.9925015978864435,2.012426613865308,2.0325508800039609,2.0528763888040005,2.0734051526920405,2.094139204218961,2.1150805962611505,2.1362314022237618,2.1575937162459993,2.1791696534084593,2.2009613499425438,2.2229709634419694,2.2452006730763889,2.2676526798071528,2.2903292066052243,2.3132324986712764,2.336364823657989,2.3597284718945688,2.3833257566135146,2.4071590141796499,2.4312306043214464,2.4555429103646609,2.4800983394683076,2.5048993228629906,2.5299483160916205,2.5552477992525366,2.580800277245062,2.6066082800175128]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":8.0439050363315747},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":4.9525347855338797},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":4.5511155567004646},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":3.2093954221612089},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.9216696759973464},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.9147548719194765},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.9339024206386712},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.9532414448450579},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.9727738592935085},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.9925015978864435},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":2.012426613865308},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":2.0325508800039609},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":2.0528763888040005},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":2.0734051526920405},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":2.094139204218961},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":2.1150805962611505},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":2.1362314022237618},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":2.1575937162459993},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":2.1791696534084593},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":2.2009613499425438},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":2.2229709634419694},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":2.2452006730763889},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":2.2676526798071528},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":2.2903292066052243},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":2.3132324986712764},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":2.336364823657989},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":2.3597284718945688},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":2.3833257566135146},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":2.4071590141796499},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":2.4312306043214464},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":2.4555429103646609},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":2.4800983394683076},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":2.5048993228629906},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":2.5299483160916205},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":2.5552477992525366},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":2.580800277245062},{"$f":"OFFSET($E$497,MATCH($D411,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":2.6066082800175128}]
[]
[null,null,null,"PG7",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G418,0,-1)+1","v":2012},{"$f":"OFFSET(H418,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D418,PC_Table,2,FALSE)","v":"Satellite Video Client"},"Baseline",{"$f":"F$540*OFFSET(F419,4,0)","v":5.4804381078779981E-5},{"$f":"G$540*OFFSET(G419,4,0)","v":5.8587284578300765E-2},0.1585672827935321,0.34055289348780149,0.64189652490067972,0.76518498840554117,0.77283683828959659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F420,3,0)","v":4.3843504863023986E-5},{"$f":"G$541*OFFSET(G420,3,0)","v":4.6869827662640612E-2},0.12685382623482569,0.27244231479024122,0.51351721992054378,0.61214799072443293,0.61826947063167736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F421,2,0)","v":1.0960876215755997E-5},{"$f":"G$542*OFFSET(G421,2,0)","v":1.1717456915660153E-2},3.1713456558706422E-2,6.8110578697560306E-2,0.12837930498013594,0.15303699768110823,0.15456736765791934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F422,1,0)","v":0},{"$f":"G$543*OFFSET(G422,1,0)","v":0},0,0,0,0,0,1.561130413344985,1.5767417174784348,1.5925091346532192,1.6084342259997515,1.6245185682597489,1.6407637539423465,1.6571713914817701,1.6737431053965879,1.6904805364505537,1.7073853418150593,1.72445919523321,1.7417037871855421,1.7591208250573975,1.7767120333079716,1.7944791536410514,1.812423945177462,1.8305481846292366,1.8488536664755291,1.8673422031402844,1.8860156251716873,1.9048757814234043,1.9239245392376383,1.9431637846300147,1.9625954224763149,1.9822213767010781,2.0020435904680891,2.0220640263727701,2.042284666636498,2.0627075133028629,2.0833345884358918]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.0960876215755996E-4},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.11717456915660153},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.31713456558706421},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.68110578697560298},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.2837930498013594},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.5303699768110823},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.5456736765791932},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.561130413344985},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.5767417174784348},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.5925091346532192},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.6084342259997515},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.6245185682597489},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.6407637539423465},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.6571713914817701},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.6737431053965879},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.6904805364505537},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.7073853418150593},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.72445919523321},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.7417037871855421},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.7591208250573975},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.7767120333079716},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.7944791536410514},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.812423945177462},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.8305481846292366},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.8488536664755291},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.8673422031402844},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.8860156251716873},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.9048757814234043},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.9239245392376383},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.9431637846300147},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.9625954224763149},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.9822213767010781},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":2.0020435904680891},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":2.0220640263727701},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":2.042284666636498},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":2.0627075133028629},{"$f":"OFFSET($E$497,MATCH($D418,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":2.0833345884358918}]
[]
[null,null,null,"PG8",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G425,0,-1)+1","v":2012},{"$f":"OFFSET(H425,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D425,PC_Table,2,FALSE)","v":"Satellite Video Server"},"Baseline",{"$f":"F$540*OFFSET(F426,4,0)","v":0.64362942497889397},{"$f":"G$540*OFFSET(G426,4,0)","v":0.68544745686321762},0.82813546784750136,0.87715033907637496,0.99382637337783752,1.0159374572225977,1.0260968317948236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F427,3,0)","v":0.51490353998311522},{"$f":"G$541*OFFSET(G427,3,0)","v":0.54835796549057414},0.66250837427800113,0.70172027126110004,0.79506109870227004,0.81274996577807812,0.82087746543585893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F428,2,0)","v":0.12872588499577881},{"$f":"G$542*OFFSET(G428,2,0)","v":0.13708949137264353},0.16562709356950028,0.17543006781527501,0.19876527467556751,0.20318749144451953,0.20521936635896473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F429,1,0)","v":0},{"$f":"G$543*OFFSET(G429,1,0)","v":0},0,0,0,0,0,2.0727156002255436,2.0934427562277991,2.1143771837900771,2.1355209556279777,2.1568761651842574,2.1784449268361001,2.2002293761044611,2.2222316698655056,2.2444539865641606,2.2668985264298023,2.2895675116941003,2.3124631868110415,2.3355878186791519,2.3589436968659436,2.382533133834603,2.406358465172949,2.4304220498246787,2.4547262703229253,2.4792735330261548,2.5040662683564165,2.5291069310399807,2.5543980003503806,2.5799419803538846,2.6057414001574233,2.6317988141589974,2.6581168023005874,2.6846979703235934,2.7115449500268292,2.7386603995270975,2.7660470035223685]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.2872588499577879},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":1.3708949137264352},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":1.6562709356950027},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":1.7543006781527499},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.987652746755675},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":2.0318749144451953},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":2.0521936635896472},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":2.0727156002255436},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":2.0934427562277991},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":2.1143771837900771},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":2.1355209556279777},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":2.1568761651842574},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":2.1784449268361001},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":2.2002293761044611},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":2.2222316698655056},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":2.2444539865641606},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":2.2668985264298023},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":2.2895675116941003},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":2.3124631868110415},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":2.3355878186791519},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":2.3589436968659436},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":2.382533133834603},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":2.406358465172949},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":2.4304220498246787},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":2.4547262703229253},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":2.4792735330261548},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":2.5040662683564165},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":2.5291069310399807},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":2.5543980003503806},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":2.5799419803538846},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":2.6057414001574233},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":2.6317988141589974},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":2.6581168023005874},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":2.6846979703235934},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":2.7115449500268292},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":2.7386603995270975},{"$f":"OFFSET($E$497,MATCH($D425,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":2.7660470035223685}]
[]
[null,null,null,"PG9",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G432,0,-1)+1","v":2012},{"$f":"OFFSET(H432,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D432,PC_Table,2,FALSE)","v":"Satellite with DVR"},"Baseline",{"$f":"F$540*OFFSET(F433,4,0)","v":1.5688459116027538},{"$f":"G$540*OFFSET(G433,4,0)","v":1.6707773115774307},2.0185791583851067,2.1380528451850473,2.4224505316361835,2.4763462706199855,2.5011097333261851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F434,3,0)","v":1.2550767292822032},{"$f":"G$541*OFFSET(G434,3,0)","v":1.3366218492619446},1.6148633267080854,1.710442276148038,1.9379604253089469,1.9810770164959886,2.000887786660948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F435,2,0)","v":0.31376918232055079},{"$f":"G$542*OFFSET(G435,2,0)","v":0.33415546231548615},0.40371583167702135,0.4276105690370095,0.48449010632723671,0.49526925412399714,0.50022194666523701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F436,1,0)","v":0},{"$f":"G$543*OFFSET(G436,1,0)","v":0},0,0,0,0,0,5.0522416613188943,5.1027640779320835,5.1537917187114042,5.2053296358985186,5.2573829322575039,5.3099567615800787,5.3630563291958797,5.4166868924878386,5.4708537614127168,5.525562299026844,5.5808179220171121,5.6366261012372831,5.6929923622496563,5.7499222858721533,5.8074215087308749,5.8654957238181833,5.9241506810563651,5.9833921878669285,6.0432261097455982,6.1036583708430543,6.1646949545514849,6.2263419040969996,6.2886053231379693,6.3514913763693492,6.4150062901330429,6.479156353034373,6.5439479165647167,6.6093873957303639,6.6754812696876673,6.7422360823845437]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":3.1376918232055075},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":3.3415546231548614},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":4.0371583167702134},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":4.2761056903700947},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":4.844901063272367},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":4.9526925412399709},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":5.0022194666523703},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":5.0522416613188943},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":5.1027640779320835},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":5.1537917187114042},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":5.2053296358985186},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":5.2573829322575039},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":5.3099567615800787},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":5.3630563291958797},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":5.4166868924878386},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":5.4708537614127168},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":5.525562299026844},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":5.5808179220171121},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":5.6366261012372831},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":5.6929923622496563},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":5.7499222858721533},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":5.8074215087308749},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":5.8654957238181833},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":5.9241506810563651},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":5.9833921878669285},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":6.0432261097455982},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":6.1036583708430543},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":6.1646949545514849},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":6.2263419040969996},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":6.2886053231379693},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":6.3514913763693492},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":6.4150062901330429},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":6.479156353034373},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":6.5439479165647167},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":6.6093873957303639},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":6.6754812696876673},{"$f":"OFFSET($E$497,MATCH($D432,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":6.7422360823845437}]
[]
[null,null,null,"PG10",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G439,0,-1)+1","v":2012},{"$f":"OFFSET(H439,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D439,PC_Table,2,FALSE)","v":"Satellite with DVR & Video Server"},"Baseline",{"$f":"F$540*OFFSET(F440,4,0)","v":1.3912407140628194},{"$f":"G$540*OFFSET(G440,4,0)","v":1.4816327102667779},1.7900607630962269,1.8960091268622115,2.1482108488094451,2.1960051833799872,2.2179652352137871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F441,3,0)","v":1.1129925712502555},{"$f":"G$541*OFFSET(G441,3,0)","v":1.1853061682134223},1.4320486104769816,1.5168073014897692,1.7185686790475563,1.7568041467039899,1.7743721881710297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F442,2,0)","v":0.27824814281256388},{"$f":"G$542*OFFSET(G442,2,0)","v":0.29632654205335557},0.35801215261924541,0.37920182537244229,0.42964216976188907,0.43920103667599747,0.44359304704275743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F443,1,0)","v":0},{"$f":"G$543*OFFSET(G443,1,0)","v":0},0,0,0,0,0,4.4802897751318502,4.5250926728831686,4.5703435996120003,4.61604703560812,4.6622075059642016,4.7088295810238439,4.755917876834082,4.8034770556024231,4.8515118261584478,4.9000269444200324,4.9490272138642331,4.9985174860028758,5.0485026608629049,5.0989876874715341,5.1499775643462495,5.2014773399897125,5.2534921133896093,5.3060270345235052,5.3590873048687406,5.412678177917428,5.466804959696602,5.521473009293568,5.5766877393865038,5.6324546167803691,5.6887791629481725,5.7456669545776542,5.8031236241234305,5.8611548603646648,5.9197664089683117,5.9789640730579947]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":2.7824814281256387},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":2.9632654205335558},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":3.5801215261924537},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":3.7920182537244229},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":4.2964216976188903},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":4.3920103667599744},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":4.4359304704275742},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":4.4802897751318502},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":4.5250926728831686},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":4.5703435996120003},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":4.61604703560812},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":4.6622075059642016},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":4.7088295810238439},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":4.755917876834082},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":4.8034770556024231},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":4.8515118261584478},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":4.9000269444200324},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":4.9490272138642331},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":4.9985174860028758},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":5.0485026608629049},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":5.0989876874715341},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":5.1499775643462495},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":5.2014773399897125},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":5.2534921133896093},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":5.3060270345235052},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":5.3590873048687406},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":5.412678177917428},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":5.466804959696602},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":5.521473009293568},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":5.5766877393865038},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":5.6324546167803691},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":5.6887791629481725},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":5.7456669545776542},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":5.8031236241234305},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":5.8611548603646648},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":5.9197664089683117},{"$f":"OFFSET($E$497,MATCH($D439,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":5.9789640730579947}]
[]
[null,null,null,"PG11",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G446,0,-1)+1","v":2012},{"$f":"OFFSET(H446,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D446,PC_Table,2,FALSE)","v":"IP Base"},"Baseline",{"$f":"F$540*OFFSET(F447,4,0)","v":0.61090382083253558},{"$f":"G$540*OFFSET(G447,4,0)","v":0.85340038117371786},1.1349256610310594,0.99826464957143979,0.81202189007503978,0.6506309532923028,0.65713726282522589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F448,3,0)","v":0.4887230566660285},{"$f":"G$541*OFFSET(G448,3,0)","v":0.68272030493897429},0.90794052882484755,0.79861171965715183,0.64961751206003182,0.52050476263384227,0.52570981026018071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F449,2,0)","v":0.12218076416650712},{"$f":"G$542*OFFSET(G449,2,0)","v":0.17068007623474357},0.22698513220621189,0.19965292991428796,0.16240437801500796,0.13012619065846057,0.13142745256504518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F450,1,0)","v":0},{"$f":"G$543*OFFSET(G450,1,0)","v":0},0,0,0,0,0,1.3274172709069563,1.3406914436160258,1.3540983580521861,1.3676393416327079,1.381315735049035,1.3951288923995253,1.4090801813235205,1.4231709831367558,1.4374026929681234,1.4517767198978047,1.4662944870967827,1.4809574319677505,1.495767006287428,1.5107246763503022,1.5258319231138051,1.5410902423449431,1.5565011447683925,1.5720661562160765,1.5877868177782373,1.6036646859560197,1.61970133281558,1.6358983461437357,1.652257329605173,1.6687799029012247,1.6854677019302369,1.7023223789495392,1.7193456027390346,1.7365390587664249,1.7539044493540892,1.77144349384763]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":1.2218076416650712},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":1.7068007623474357},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":2.2698513220621188},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":1.9965292991428796},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":1.6240437801500796},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":1.3012619065846056},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.3142745256504518},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.3274172709069563},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.3406914436160258},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.3540983580521861},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.3676393416327079},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.381315735049035},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.3951288923995253},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.4090801813235205},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.4231709831367558},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.4374026929681234},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.4517767198978047},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.4662944870967827},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.4809574319677505},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.495767006287428},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.5107246763503022},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.5258319231138051},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.5410902423449431},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.5565011447683925},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.5720661562160765},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.5877868177782373},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.6036646859560197},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.61970133281558},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.6358983461437357},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.652257329605173},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.6687799029012247},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.6854677019302369},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.7023223789495392},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.7193456027390346},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.7365390587664249},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.7539044493540892},{"$f":"OFFSET($E$497,MATCH($D446,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.77144349384763}]
[]
[null,null,null,"PG12",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G453,0,-1)+1","v":2012},{"$f":"OFFSET(H453,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D453,PC_Table,2,FALSE)","v":"IP Video Client"},"Baseline",{"$f":"F$540*OFFSET(F454,4,0)","v":4.9827094989302728E-4},{"$f":"G$540*OFFSET(G454,4,0)","v":0.10699832195624091},0.20473409670272344,0.2759663616626587,0.39833218793609393,0.49584619149586595,0.50080465341082459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F455,3,0)","v":3.9861675991442183E-4},{"$f":"G$541*OFFSET(G455,3,0)","v":8.5598657564992742E-2},0.16378727736217877,0.22077308933012696,0.31866575034887518,0.39667695319669277,0.40064372272865967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F456,2,0)","v":9.9654189978605457E-5},{"$f":"G$542*OFFSET(G456,2,0)","v":2.1399664391248185E-2},4.0946819340544692E-2,5.519327233253174E-2,7.9666437587218794E-2,9.9169238299173193E-2,0.10016093068216492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F457,1,0)","v":0},{"$f":"G$543*OFFSET(G457,1,0)","v":0},0,0,0,0,0,1.0116253998898657,1.0217416538887643,1.031959070427652,1.0422786611319286,1.0527014477432479,1.0632284622206805,1.0738607468428873,1.0845993543113162,1.0954453478544293,1.1063998013329737,1.1174637993463035,1.1286384373397664,1.1399248217131641,1.1513240699302958,1.1628373106295988,1.1744656837358949,1.1862103405732538,1.1980724439789863,1.2100531684187761,1.2221537001029639,1.2343752371039936,1.2467189894750335,1.2591861793697838,1.2717780411634816,1.2844958215751163,1.2973407797908676,1.3103141875887763,1.3234173294646641,1.3366515027593107,1.3500180177869039]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":9.9654189978605457E-4},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.21399664391248183},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.40946819340544688},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.5519327233253174},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.79666437587218786},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.9916923829917319},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":1.0016093068216492},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":1.0116253998898657},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":1.0217416538887643},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":1.031959070427652},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":1.0422786611319286},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":1.0527014477432479},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":1.0632284622206805},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":1.0738607468428873},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":1.0845993543113162},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":1.0954453478544293},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":1.1063998013329737},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":1.1174637993463035},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":1.1286384373397664},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":1.1399248217131641},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":1.1513240699302958},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":1.1628373106295988},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":1.1744656837358949},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":1.1862103405732538},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.1980724439789863},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.2100531684187761},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.2221537001029639},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.2343752371039936},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.2467189894750335},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.2591861793697838},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.2717780411634816},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.2844958215751163},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.2973407797908676},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.3103141875887763},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.3234173294646641},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.3366515027593107},{"$f":"OFFSET($E$497,MATCH($D453,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.3500180177869039}]
[]
[null,null,null,"PG13",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G460,0,-1)+1","v":2012},{"$f":"OFFSET(H460,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D460,PC_Table,2,FALSE)","v":"IP Video Server"},"Baseline",{"$f":"F$540*OFFSET(F461,4,0)","v":8.7488671773735247E-2},{"$f":"G$540*OFFSET(G461,4,0)","v":0.11362832869755661},0.16702456450633038,0.18233627297671393,0.17319579387176917,0.16405531476682447,0.16569586791449273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F462,3,0)","v":6.9990937418988194E-2},{"$f":"G$541*OFFSET(G462,3,0)","v":9.0902662958045291E-2},0.13361965160506431,0.14586901838137115,0.13855663509741534,0.13124425181345958,0.1325566943315942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F463,2,0)","v":1.7497734354747049E-2},{"$f":"G$542*OFFSET(G463,2,0)","v":2.2725665739511323E-2},3.3404912901266078E-2,3.6467254595342787E-2,3.4639158774353834E-2,3.2811062953364896E-2,3.313917358289855E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F464,1,0)","v":0},{"$f":"G$543*OFFSET(G464,1,0)","v":0},0,0,0,0,0,0.3347056531872753,0.33805270971914808,0.34143323681633958,0.34484756918450299,0.34829604487634802,0.35177900532511153,0.35529679537836262,0.35884976333214624,0.36243826096546772,0.36606264357512242,0.36972327001087363,0.37342050271098237,0.37715470773809218,0.3809262548154731,0.38473551736362782,0.38858287253726409,0.39246870126263672,0.3963933882752631,0.40035732215801573,0.40436089537959591,0.40840450433339187,0.4124885493767258,0.41661343487049307,0.42077956921919801,0.42498736491139,0.42923723856050389,0.43352961094610892,0.43786490705557002,0.4422435561261257,0.44666599168738697]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":0.17497734354747049},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.22725665739511322},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.33404912901266076},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.36467254595342785},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.34639158774353834},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.32811062953364895},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":0.33139173582898546},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":0.3347056531872753},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":0.33805270971914808},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":0.34143323681633958},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":0.34484756918450299},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":0.34829604487634802},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":0.35177900532511153},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":0.35529679537836262},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":0.35884976333214624},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":0.36243826096546772},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":0.36606264357512242},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":0.36972327001087363},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":0.37342050271098237},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":0.37715470773809218},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":0.3809262548154731},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":0.38473551736362782},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":0.38858287253726409},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":0.39246870126263672},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":0.3963933882752631},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":0.40035732215801573},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":0.40436089537959591},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":0.40840450433339187},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":0.4124885493767258},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":0.41661343487049307},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":0.42077956921919801},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":0.42498736491139},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":0.42923723856050389},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":0.43352961094610892},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":0.43786490705557002},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":0.4422435561261257},{"$f":"OFFSET($E$497,MATCH($D460,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":0.44666599168738697}]
[]
[null,null,null,"PG14",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G467,0,-1)+1","v":2012},{"$f":"OFFSET(H467,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D467,PC_Table,2,FALSE)","v":"IP with DVR"},"Baseline",{"$f":"F$540*OFFSET(F468,4,0)","v":0.22200059548254616},{"$f":"G$540*OFFSET(G468,4,0)","v":0.28832940451745381},0.42382118769060856,0.46267431380814045,0.43948054753927501,0.41628678127040958,0.42044964908311366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F469,3,0)","v":0.17760047638603693},{"$f":"G$541*OFFSET(G469,3,0)","v":0.23066352361396306},0.33905695015248688,0.37013945104651236,0.35158443803142003,0.33302942501632771,0.33635971926649094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F470,2,0)","v":4.4400119096509233E-2},{"$f":"G$542*OFFSET(G470,2,0)","v":5.7665880903490764E-2},8.476423753812172E-2,9.2534862761628089E-2,8.7896109507855008E-2,8.3257356254081927E-2,8.4089929816622735E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F471,1,0)","v":0},{"$f":"G$543*OFFSET(G471,1,0)","v":0},0,0,0,0,0,0.84930829114788964,0.85780137405936852,0.86637938779996215,0.8750431816779618,0.88379361349474139,0.89263154962968883,0.90155786512598568,0.91057344377724558,0.9196791782150181,0.92887596999716826,0.93816472969713993,0.94754637699411137,0.9570218407640525,0.966592059171693,0.97625797976340989,0.98602055956104395,0.99588076515665436,1.005839572808221,1.0158979685363032,1.0260569482216662,1.0363175177038828,1.0466806928809216,1.0571474998097308,1.0677189748078282,1.0783961645559064,1.0891801262014655,1.1000719274634803,1.1110726467381151,1.1221833732054962,1.1334052069375511]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":0.44400119096509233},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.57665880903490763},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.84764237538121712},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.92534862761628089},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.87896109507855003},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.83257356254081916},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":0.84089929816622733},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":0.84930829114788964},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":0.85780137405936852},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":0.86637938779996215},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":0.8750431816779618},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":0.88379361349474139},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":0.89263154962968883},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":0.90155786512598568},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":0.91057344377724558},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":0.9196791782150181},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":0.92887596999716826},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":0.93816472969713993},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":0.94754637699411137},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":0.9570218407640525},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":0.966592059171693},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":0.97625797976340989},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":0.98602055956104395},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":0.99588076515665436},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":1.005839572808221},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":1.0158979685363032},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":1.0260569482216662},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":1.0363175177038828},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":1.0466806928809216},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":1.0571474998097308},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":1.0677189748078282},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":1.0783961645559064},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":1.0891801262014655},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":1.1000719274634803},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":1.1110726467381151},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":1.1221833732054962},{"$f":"OFFSET($E$497,MATCH($D467,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":1.1334052069375511}]
[]
[null,null,null,"PG15",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G474,0,-1)+1","v":2012},{"$f":"OFFSET(H474,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D474,PC_Table,2,FALSE)","v":"IP with DVR & Video Server"},"Baseline",{"$f":"F$540*OFFSET(F475,4,0)","v":0.1891116183740208},{"$f":"G$540*OFFSET(G475,4,0)","v":0.24561393718153474},0.36103286358829617,0.39412997102174929,0.3743723182741972,0.35461466552664517,0.35816081218191165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F476,3,0)","v":0.15128929469921665},{"$f":"G$541*OFFSET(G476,3,0)","v":0.1964911497452278},0.28882629087063694,0.31530397681739947,0.2994978546193578,0.28369173242131612,0.28652864974552933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F477,2,0)","v":3.7822323674804162E-2},{"$f":"G$542*OFFSET(G477,2,0)","v":4.912278743630695E-2},7.2206572717659234E-2,7.8825994204349867E-2,7.4874463654839449E-2,7.0922933105329031E-2,7.1632162436382332E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",{"$f":"F$543*OFFSET(F478,1,0)","v":0},{"$f":"G$543*OFFSET(G478,1,0)","v":0},0,0,0,0,0,0.72348484060746154,0.73071968901353612,0.73802688590367149,0.74540715476270825,0.75286122631033536,0.76038983857343867,0.76799373695917306,0.77567367432876477,0.78343041107205247,0.79126471518277297,0.79917736233460068,0.8071691359579467,0.81524082731752623,0.82339323559070154,0.83162716794660851,0.83994343962607465,0.84834287402233544,0.85682630276255878,0.86539456579018437,0.87404851144808626,0.88278899656256715,0.89161688652819282,0.90053305539347472,0.90953838594740943,0.91863376980688349,0.92782010750495236,0.93709830858000187,0.94646929166580185,0.95593398458245993,0.96549332442828451]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":0.37822323674804159},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.49122787436306947},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":0.72206572717659234},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":0.78825994204349858},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":0.7487446365483944},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":0.70922933105329033},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":0.71632162436382329},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":0.72348484060746154},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":0.73071968901353612},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":0.73802688590367149},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":0.74540715476270825},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":0.75286122631033536},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":0.76038983857343867},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":0.76799373695917306},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":0.77567367432876477},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":0.78343041107205247},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":0.79126471518277297},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":0.79917736233460068},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":0.8071691359579467},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":0.81524082731752623},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":0.82339323559070154},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":0.83162716794660851},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":0.83994343962607465},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":0.84834287402233544},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":0.85682630276255878},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":0.86539456579018437},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":0.87404851144808626},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":0.88278899656256715},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":0.89161688652819282},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":0.90053305539347472},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":0.90953838594740943},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":0.91863376980688349},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":0.92782010750495236},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":0.93709830858000187},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":0.94646929166580185},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":0.95593398458245993},{"$f":"OFFSET($E$497,MATCH($D474,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":0.96549332442828451}]
[]
[null,null,null,"PG16",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G481,0,-1)+1","v":2012},{"$f":"OFFSET(H481,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D481,PC_Table,2,FALSE)","v":"OTT"},"Baseline",{"$f":"F$540*OFFSET(F482,3,0)","v":3.0833333333333335},{"$f":"G$540*OFFSET(G482,3,0)","v":3.9333333333333336},5,6.15,7.5,9.563294125678004,9.6589270669347833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F483,2,0)","v":2.4666666666666668},{"$f":"G$541*OFFSET(G483,2,0)","v":3.1466666666666669},4,4.9200000000000008,6,7.6506353005424037,7.727141653547827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"(F$542+F$543)*OFFSET(F484,1,0)","v":0.6166666666666667},{"$f":"(G$542+G$543)*OFFSET(G484,1,0)","v":0.78666666666666674},1,1.2300000000000002,1.5,1.9126588251356009,1.9317854133869568,19.511032675208263,19.706143001960346,19.903204431979947,20.102236476299748,20.303258841062746,20.506291429473375,20.711354343768107,20.918467887205789,21.127652566077849,21.338929091738628,21.552318382656015,21.767841566482577,21.985519982147402,22.205375181968876,22.427428933788566,22.65170322312645,22.878220255357714,23.107002457911292,23.338072482490407,23.571453207315312,23.807167739388465,24.045239416782351,24.285691810950176,24.528548729059679,24.773834216350277,25.021572558513782,25.271788284098921,25.524506166939911,25.77975122860931,26.037548740895403]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":6.166666666666667},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":7.8666666666666671},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":10},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":12.3},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":15},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":19.126588251356008},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":19.317854133869567},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":19.511032675208263},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":19.706143001960346},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":19.903204431979947},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":20.102236476299748},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":20.303258841062746},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":20.506291429473375},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":20.711354343768107},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":20.918467887205789},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":21.127652566077849},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":21.338929091738628},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":21.552318382656015},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":21.767841566482577},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":21.985519982147402},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":22.205375181968876},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":22.427428933788566},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":22.65170322312645},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":22.878220255357714},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":23.107002457911292},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":23.338072482490407},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":23.571453207315312},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":23.807167739388465},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":24.045239416782351},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":24.285691810950176},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":24.528548729059679},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":24.773834216350277},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":25.021572558513782},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":25.271788284098921},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":25.524506166939911},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":25.77975122860931},{"$f":"OFFSET($E$497,MATCH($D481,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":26.037548740895403}]
[]
[null,null,null,"PG17",null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G487,0,-1)+1","v":2012},{"$f":"OFFSET(H487,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,{"$f":"VLOOKUP(D487,PC_Table,2,FALSE)","v":"Thin-client"},"Baseline",{"$f":"F$540*OFFSET(F488,4,0)","v":4.0475609988410381E-3},{"$f":"G$540*OFFSET(G488,4,0)","v":0.4788530008104831},0.77786455536566379,1.3973240874850963,2.2877346788098429,3.0544120178595273,3.0849561380381227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",{"$f":"F$541*OFFSET(F489,3,0)","v":3.2380487990728308E-3},{"$f":"G$541*OFFSET(G489,3,0)","v":0.3830824006483865},0.62229164429253103,1.1178592699880772,1.8301877430478743,2.4435296142876219,2.4679649104304984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$542*OFFSET(F490,2,0)","v":8.095121997682077E-4},{"$f":"G$542*OFFSET(G490,2,0)","v":9.5770600162096625E-2},0.15557291107313276,0.27946481749701929,0.45754693576196859,0.61088240357190549,0.61699122760762459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",{"$f":"F$543*OFFSET(F491,1,0)","v":0},{"$f":"G$543*OFFSET(G491,1,0)","v":0},0,0,0,0,0,6.2316113988370079,6.2939275128253778,6.3568667879536314,6.420435455833168,6.4846398103915002,6.5494862084954155,6.6149810705803693,6.6811308812861734,6.7479421900990353,6.8154216120000255,6.8835758281200254,6.9524115864012259,7.021935702265238,7.0921550592878901,7.1630766098807692,7.2347073759795766,7.3070544497393728,7.3801249942367662,7.4539262441791339,7.5284655066209254,7.6037501616871346,7.6797876633040056,7.7565855399370456,7.8341513953364164,7.9124929092897807,7.9916178383826786,8.0715340167665062,8.1522493569341705,8.233771850503512,8.3161095690085478]
[null,null,null,null,"Total",{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(F$132,DATES,0))","v":8.0951219976820761E-3},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(G$132,DATES,0))","v":0.9577060016209662},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(H$132,DATES,0))","v":1.5557291107313276},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(I$132,DATES,0))","v":2.7946481749701926},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(J$132,DATES,0))","v":4.5754693576196859},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(K$132,DATES,0))","v":6.1088240357190546},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(L$132,DATES,0))","v":6.1699122760762455},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(M$132,DATES,0))","v":6.2316113988370079},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(N$132,DATES,0))","v":6.2939275128253778},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(O$132,DATES,0))","v":6.3568667879536314},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(P$132,DATES,0))","v":6.420435455833168},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(Q$132,DATES,0))","v":6.4846398103915002},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(R$132,DATES,0))","v":6.5494862084954155},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(S$132,DATES,0))","v":6.6149810705803693},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(T$132,DATES,0))","v":6.6811308812861734},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(U$132,DATES,0))","v":6.7479421900990353},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(V$132,DATES,0))","v":6.8154216120000255},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(W$132,DATES,0))","v":6.8835758281200254},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(X$132,DATES,0))","v":6.9524115864012259},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(Y$132,DATES,0))","v":7.021935702265238},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(Z$132,DATES,0))","v":7.0921550592878901},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AA$132,DATES,0))","v":7.1630766098807692},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AB$132,DATES,0))","v":7.2347073759795766},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AC$132,DATES,0))","v":7.3070544497393728},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AD$132,DATES,0))","v":7.3801249942367662},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AE$132,DATES,0))","v":7.4539262441791339},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AF$132,DATES,0))","v":7.5284655066209254},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AG$132,DATES,0))","v":7.6037501616871346},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AH$132,DATES,0))","v":7.6797876633040056},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AI$132,DATES,0))","v":7.7565855399370456},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AJ$132,DATES,0))","v":7.8341513953364164},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AK$132,DATES,0))","v":7.9124929092897807},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AL$132,DATES,0))","v":7.9916178383826786},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AM$132,DATES,0))","v":8.0715340167665062},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AN$132,DATES,0))","v":8.1522493569341705},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AO$132,DATES,0))","v":8.233771850503512},{"$f":"OFFSET($E$497,MATCH($D487,NAMES!$D$6:$D$22,0),MATCH(AP$132,DATES,0))","v":8.3161095690085478}]
[]
[]
[]
[]
[null,null,"TOTAL SHIPMENTS",null,"(millions)",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Cable Base",null,"PG 1",{"$f":"TRANSPOSE('INPUT - Shipments Analysis'!$E$8:$U$44)","v":17.675770582910467},11.918712405737068,8.5454100132726332,8.1040877657603545,4.6874042293040157,1.2707206928476771,1.2834278997761539,1.2962621787739155,1.3092248005616547,1.3223170485672713,1.335540219052944,1.3488956212434735,1.3623845774559082,1.3760084232304672,1.3897685074627719,1.4036661925373997,1.4177028544627737,1.4318798830074013,1.4461986818374752,1.4606606686558501,1.4752672753424085,1.4900199480958327,1.504920147576791,1.519969349052559,1.5351690425430846,1.5505207329685156,1.5660259402982006,1.5816861997011826,1.5975030616981944,1.6134780923151764,1.6296128732383282,1.6459090019707114,1.6623680919904185,1.6789917729103228,1.6957816906394261,1.7127395075458203,1.7298669026212785]
[null,null,"Cable With Video Client",null,"PG 2",1.4151093876813036E-3,0.154637577548005,0.23564955237511076,0.40964777185615647,0.65000152659333721,0.89035528133051789,0.89925883414382313,0.90825142248526136,0.91733393671011398,0.92650727607721517,0.93577234883798732,0.94513007232636725,0.95458137304963098,0.96412718678012732,0.9737684586479286,0.98350614323440788,0.99334120466675202,1.0032746167134194,1.0133073628805536,1.023440436509359,1.0336748408744527,1.0440115892831972,1.0544517051760292,1.0649962222277896,1.0756461844500675,1.0864026462945682,1.0972666727575138,1.1082393394850889,1.1193217328799399,1.1305149502087393,1.1418200997108268,1.153238300707935,1.1647706837150142,1.1764183905521644,1.1881825744576859,1.2000644002022629,1.2120650442042855]
[null,null,"Cable With Video Server",null,"PG 3",1.1325322775223921,0.74851241957788694,0.87625621511155405,1.233678066126306,1.2881921149674695,1.3427061638086328,1.3561332254467191,1.3696945577011863,1.3833915032781983,1.3972254183109802,1.41119767249409,1.4253096492190309,1.4395627457112212,1.4539583731683334,1.4684979569000167,1.483182936469017,1.4980147658337071,1.5129949134920442,1.5281248626269646,1.5434061112532342,1.5588401723657666,1.5744285740894242,1.5901728598303184,1.6060745884286216,1.6221353343129079,1.6383566876560369,1.6547402545325973,1.6712876570779234,1.6880005336487027,1.7048805389851898,1.7219293443750416,1.7391486378187921,1.75654012419698,1.7741055254389499,1.7918465806933395,1.8097650465002728,1.8278626969652756]
[null,null,"Cable With DVR",null,"PG 4",2.8737759405401588,1.8993339309359354,2.2234810245278664,3.1304311719590641,3.2687593813094322,3.4070875906597999,3.4411584665663981,3.475570051232062,3.5103257517443827,3.5454290092618264,3.5808832993544448,3.6166921323479895,3.6528590536714693,3.6893876442081841,3.7262815206502662,3.7635443358567691,3.801179779215337,3.8391915770074903,3.877583492777565,3.9163593277053406,3.9555229209823941,3.9950781501922181,4.0350289316941401,4.0753792210110813,4.1161330132211917,4.1572943433534038,4.1988672867869381,4.2408559596548079,4.2832645192513557,4.326097164443869,4.3693581360883078,4.413051717449191,4.4571822346236827,4.5017540569699195,4.5467715975396183,4.5922393135150141,4.6381617066501644]
[null,null,"Cable With DVR & Video Server",null,"PG 5",2.4480313567564318,1.6179511263528337,1.8940764283015157,2.6666635909280916,2.7844987322265533,2.9023338735250146,2.9313572122602647,2.9606707843828675,2.9902774922266961,3.0201802671489633,3.0503820698204529,3.0808858905186574,3.1116947494238438,3.1428116969180824,3.1742398138872634,3.2059822120261359,3.2380420341463974,3.2704224544878615,3.30312667903274,3.3361579458230675,3.3695195252812979,3.4032147205341108,3.4372468677394519,3.4716193364168464,3.506335529781015,3.5413988850788254,3.5768128739296139,3.61258100266891,3.648706812695599,3.6851938808225553,3.7220458196307811,3.7592662778270891,3.7968589406053601,3.8348275300114136,3.8731758053115279,3.9119075633646432,3.9510266389982895]
[null,null,"Satellite Base",null,"PG 6",8.0439050363315747,4.9525347855338797,4.5511155567004646,3.2093954221612089,1.9216696759973464,1.9147548719194765,1.9339024206386712,1.9532414448450579,1.9727738592935085,1.9925015978864435,2.012426613865308,2.0325508800039609,2.0528763888040005,2.0734051526920405,2.094139204218961,2.1150805962611505,2.1362314022237618,2.1575937162459993,2.1791696534084593,2.2009613499425438,2.2229709634419694,2.2452006730763889,2.2676526798071528,2.2903292066052243,2.3132324986712764,2.336364823657989,2.3597284718945688,2.3833257566135146,2.4071590141796499,2.4312306043214464,2.4555429103646609,2.4800983394683076,2.5048993228629906,2.5299483160916205,2.5552477992525366,2.580800277245062,2.6066082800175128]
[null,null,"Satellite With Video Client",null,"PG 7",1.0960876215755996E-4,0.11717456915660153,0.31713456558706421,0.68110578697560298,1.2837930498013594,1.5303699768110823,1.5456736765791932,1.561130413344985,1.5767417174784348,1.5925091346532192,1.6084342259997515,1.6245185682597489,1.6407637539423465,1.6571713914817701,1.6737431053965879,1.6904805364505537,1.7073853418150593,1.72445919523321,1.7417037871855421,1.7591208250573975,1.7767120333079716,1.7944791536410514,1.812423945177462,1.8305481846292366,1.8488536664755291,1.8673422031402844,1.8860156251716873,1.9048757814234043,1.9239245392376383,1.9431637846300147,1.9625954224763149,1.9822213767010781,2.0020435904680891,2.0220640263727701,2.042284666636498,2.0627075133028629,2.0833345884358918]
[null,null,"Satellite With Video Server",null,"PG 8",1.2872588499577879,1.3708949137264352,1.6562709356950027,1.7543006781527499,1.987652746755675,2.0318749144451953,2.0521936635896472,2.0727156002255436,2.0934427562277991,2.1143771837900771,2.1355209556279777,2.1568761651842574,2.1784449268361001,2.2002293761044611,2.2222316698655056,2.2444539865641606,2.2668985264298023,2.2895675116941003,2.3124631868110415,2.3355878186791519,2.3589436968659436,2.382533133834603,2.406358465172949,2.4304220498246787,2.4547262703229253,2.4792735330261548,2.5040662683564165,2.5291069310399807,2.5543980003503806,2.5799419803538846,2.6057414001574233,2.6317988141589974,2.6581168023005874,2.6846979703235934,2.7115449500268292,2.7386603995270975,2.7660470035223685]
[null,null,"Satellite With DVR",null,"PG 9",3.1376918232055075,3.3415546231548614,4.0371583167702134,4.2761056903700947,4.844901063272367,4.9526925412399709,5.0022194666523703,5.0522416613188943,5.1027640779320835,5.1537917187114042,5.2053296358985186,5.2573829322575039,5.3099567615800787,5.3630563291958797,5.4166868924878386,5.4708537614127168,5.525562299026844,5.5808179220171121,5.6366261012372831,5.6929923622496563,5.7499222858721533,5.8074215087308749,5.8654957238181833,5.9241506810563651,5.9833921878669285,6.0432261097455982,6.1036583708430543,6.1646949545514849,6.2263419040969996,6.2886053231379693,6.3514913763693492,6.4150062901330429,6.479156353034373,6.5439479165647167,6.6093873957303639,6.6754812696876673,6.7422360823845437]
[null,null,"Satellite With DVR & Video Server",null,"PG 10",2.7824814281256387,2.9632654205335558,3.5801215261924537,3.7920182537244229,4.2964216976188903,4.3920103667599744,4.4359304704275742,4.4802897751318502,4.5250926728831686,4.5703435996120003,4.61604703560812,4.6622075059642016,4.7088295810238439,4.755917876834082,4.8034770556024231,4.8515118261584478,4.9000269444200324,4.9490272138642331,4.9985174860028758,5.0485026608629049,5.0989876874715341,5.1499775643462495,5.2014773399897125,5.2534921133896093,5.3060270345235052,5.3590873048687406,5.412678177917428,5.466804959696602,5.521473009293568,5.5766877393865038,5.6324546167803691,5.6887791629481725,5.7456669545776542,5.8031236241234305,5.8611548603646648,5.9197664089683117,5.9789640730579947]
[null,null,"IP Base",null,"PG 11",1.2218076416650712,1.7068007623474357,2.2698513220621188,1.9965292991428796,1.6240437801500796,1.3012619065846056,1.3142745256504518,1.3274172709069563,1.3406914436160258,1.3540983580521861,1.3676393416327079,1.381315735049035,1.3951288923995253,1.4090801813235205,1.4231709831367558,1.4374026929681234,1.4517767198978047,1.4662944870967827,1.4809574319677505,1.495767006287428,1.5107246763503022,1.5258319231138051,1.5410902423449431,1.5565011447683925,1.5720661562160765,1.5877868177782373,1.6036646859560197,1.61970133281558,1.6358983461437357,1.652257329605173,1.6687799029012247,1.6854677019302369,1.7023223789495392,1.7193456027390346,1.7365390587664249,1.7539044493540892,1.77144349384763]
[null,null,"IP With Video Client",null,"PG 12",9.9654189978605457E-4,0.21399664391248183,0.40946819340544688,0.5519327233253174,0.79666437587218786,0.9916923829917319,1.0016093068216492,1.0116253998898657,1.0217416538887643,1.031959070427652,1.0422786611319286,1.0527014477432479,1.0632284622206805,1.0738607468428873,1.0845993543113162,1.0954453478544293,1.1063998013329737,1.1174637993463035,1.1286384373397664,1.1399248217131641,1.1513240699302958,1.1628373106295988,1.1744656837358949,1.1862103405732538,1.1980724439789863,1.2100531684187761,1.2221537001029639,1.2343752371039936,1.2467189894750335,1.2591861793697838,1.2717780411634816,1.2844958215751163,1.2973407797908676,1.3103141875887763,1.3234173294646641,1.3366515027593107,1.3500180177869039]
[null,null,"IP With Video Server",null,"PG 13",0.17497734354747049,0.22725665739511322,0.33404912901266076,0.36467254595342785,0.34639158774353834,0.32811062953364895,0.33139173582898546,0.3347056531872753,0.33805270971914808,0.34143323681633958,0.34484756918450299,0.34829604487634802,0.35177900532511153,0.35529679537836262,0.35884976333214624,0.36243826096546772,0.36606264357512242,0.36972327001087363,0.37342050271098237,0.37715470773809218,0.3809262548154731,0.38473551736362782,0.38858287253726409,0.39246870126263672,0.3963933882752631,0.40035732215801573,0.40436089537959591,0.40840450433339187,0.4124885493767258,0.41661343487049307,0.42077956921919801,0.42498736491139,0.42923723856050389,0.43352961094610892,0.43786490705557002,0.4422435561261257,0.44666599168738697]
[null,null,"IP With DVR",null,"PG 14",0.44400119096509233,0.57665880903490763,0.84764237538121712,0.92534862761628089,0.87896109507855003,0.83257356254081916,0.84089929816622733,0.84930829114788964,0.85780137405936852,0.86637938779996215,0.8750431816779618,0.88379361349474139,0.89263154962968883,0.90155786512598568,0.91057344377724558,0.9196791782150181,0.92887596999716826,0.93816472969713993,0.94754637699411137,0.9570218407640525,0.966592059171693,0.97625797976340989,0.98602055956104395,0.99588076515665436,1.005839572808221,1.0158979685363032,1.0260569482216662,1.0363175177038828,1.0466806928809216,1.0571474998097308,1.0677189748078282,1.0783961645559064,1.0891801262014655,1.1000719274634803,1.1110726467381151,1.1221833732054962,1.1334052069375511]
[null,null,"IP With DVR & Video Server",null,"PG 15",0.37822323674804159,0.49122787436306947,0.72206572717659234,0.78825994204349858,0.7487446365483944,0.70922933105329033,0.71632162436382329,0.72348484060746154,0.73071968901353612,0.73802688590367149,0.74540715476270825,0.75286122631033536,0.76038983857343867,0.76799373695917306,0.77567367432876477,0.78343041107205247,0.79126471518277297,0.79917736233460068,0.8071691359579467,0.81524082731752623,0.82339323559070154,0.83162716794660851,0.83994343962607465,0.84834287402233544,0.85682630276255878,0.86539456579018437,0.87404851144808626,0.88278899656256715,0.89161688652819282,0.90053305539347472,0.90953838594740943,0.91863376980688349,0.92782010750495236,0.93709830858000187,0.94646929166580185,0.95593398458245993,0.96549332442828451]
[null,null,"IP OTT",null,"PG 16",6.166666666666667,7.8666666666666671,10,12.3,15,19.126588251356008,19.317854133869567,19.511032675208263,19.706143001960346,19.903204431979947,20.102236476299748,20.303258841062746,20.506291429473375,20.711354343768107,20.918467887205789,21.127652566077849,21.338929091738628,21.552318382656015,21.767841566482577,21.985519982147402,22.205375181968876,22.427428933788566,22.65170322312645,22.878220255357714,23.107002457911292,23.338072482490407,23.571453207315312,23.807167739388465,24.045239416782351,24.285691810950176,24.528548729059679,24.773834216350277,25.021572558513782,25.271788284098921,25.524506166939911,25.77975122860931,26.037548740895403]
[null,null,"Thin-client Total",null,"PG 17",8.0951219976820761E-3,0.9577060016209662,1.5557291107313276,2.7946481749701926,4.5754693576196859,6.1088240357190546,6.1699122760762455,6.2316113988370079,6.2939275128253778,6.3568667879536314,6.420435455833168,6.4846398103915002,6.5494862084954155,6.6149810705803693,6.6811308812861734,6.7479421900990353,6.8154216120000255,6.8835758281200254,6.9524115864012259,7.021935702265238,7.0921550592878901,7.1630766098807692,7.2347073759795766,7.3070544497393728,7.3801249942367662,7.4539262441791339,7.5284655066209254,7.6037501616871346,7.6797876633040056,7.7565855399370456,7.8341513953364164,7.9124929092897807,7.9916178383826786,8.0715340167665062,8.1522493569341705,8.233771850503512,8.3161095690085478]
[]
[]
[]
[null,null,"EFFICIENCY DISTRIBUTIONS",null,"BASE CASE",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,null,"Baseline",{"$f":"TRANSPOSE('INPUT - Efficiency Distribution'!$D$8:$G$44)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.4375,0.375,0.3125,0.25,0.1875,0.125,6.25E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.41250000000000003,0.42500000000000004,0.4375,0.45,0.46250000000000002,0.47500000000000003,0.48750000000000004,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,"EL 2",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.13750000000000001,0.17499999999999999,0.21249999999999999,0.25,0.28749999999999998,0.32499999999999996,0.36250000000000004,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,null,null,"EL 3",0,0,0,0,0,0,0,0,1.2500000000000001E-2,2.5000000000000001E-2,3.7500000000000006E-2,0.05,6.25E-2,7.5000000000000011E-2,8.7500000000000008E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,"TOTAL",{"$f":"SUM(F519:F522)","v":1},{"$f":"SUM(G519:G522)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"TSL 1",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,null,"Baseline",{"$f":"TRANSPOSE('INPUT - Efficiency Distribution'!$K$8:$N$44)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.9,0.85000000000000009,0.8,0.75,0.7,0.65,0.60000000000000009,0.55000000000000004,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,"EL 2",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.13750000000000001,0.17499999999999999,0.21249999999999999,0.25,0.28749999999999998,0.32499999999999996,0.36250000000000004,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,null,null,"EL 3",0,0,0,0,0,0,0,0,1.2500000000000001E-2,2.5000000000000001E-2,3.7500000000000006E-2,0.05,6.25E-2,7.5000000000000011E-2,8.7500000000000008E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,"TOTAL",{"$f":"SUM(F526:F529)","v":1},{"$f":"SUM(G526:G529)","v":1},{"$f":"SUM(H526:H529)","v":1},{"$f":"SUM(I526:I529)","v":1},{"$f":"SUM(J526:J529)","v":1},{"$f":"SUM(K526:K529)","v":1},{"$f":"SUM(L526:L529)","v":1},{"$f":"SUM(M526:M529)","v":1},{"$f":"SUM(N526:N529)","v":1},{"$f":"SUM(O526:O529)","v":1},{"$f":"SUM(P526:P529)","v":1},{"$f":"SUM(Q526:Q529)","v":1},{"$f":"SUM(R526:R529)","v":1},{"$f":"SUM(S526:S529)","v":1},{"$f":"SUM(T526:T529)","v":1},{"$f":"SUM(U526:U529)","v":1},{"$f":"SUM(V526:V529)","v":1},{"$f":"SUM(W526:W529)","v":1},{"$f":"SUM(X526:X529)","v":1},{"$f":"SUM(Y526:Y529)","v":1},{"$f":"SUM(Z526:Z529)","v":1},{"$f":"SUM(AA526:AA529)","v":1},{"$f":"SUM(AB526:AB529)","v":1},{"$f":"SUM(AC526:AC529)","v":1},{"$f":"SUM(AD526:AD529)","v":1},{"$f":"SUM(AE526:AE529)","v":1},{"$f":"SUM(AF526:AF529)","v":1},{"$f":"SUM(AG526:AG529)","v":1},{"$f":"SUM(AH526:AH529)","v":1},{"$f":"SUM(AI526:AI529)","v":1},{"$f":"SUM(AJ526:AJ529)","v":1},{"$f":"SUM(AK526:AK529)","v":1},{"$f":"SUM(AL526:AL529)","v":1},{"$f":"SUM(AM526:AM529)","v":1},{"$f":"SUM(AN526:AN529)","v":1},{"$f":"SUM(AO526:AO529)","v":1},{"$f":"SUM(AP526:AP529)","v":1}]
[]
[null,null,null,null,"TSL 2",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,null,"Baseline",{"$f":"TRANSPOSE('INPUT - Efficiency Distribution'!$R$8:$U$44)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",0.1,0.1,0.1,0.1,0.1,0.1,0.1,1,0.98750000000000004,0.97500000000000009,0.96250000000000002,0.95,0.9375,0.92500000000000004,0.91250000000000009,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,"EL 3",0,0,0,0,0,0,0,0,1.2500000000000001E-2,2.5000000000000001E-2,3.7500000000000006E-2,0.05,6.25E-2,7.5000000000000011E-2,8.7500000000000008E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,"TOTAL",{"$f":"SUM(F533:F536)","v":1},{"$f":"SUM(G533:G536)","v":1},{"$f":"SUM(H533:H536)","v":1},{"$f":"SUM(I533:I536)","v":1},{"$f":"SUM(J533:J536)","v":1},{"$f":"SUM(K533:K536)","v":1},{"$f":"SUM(L533:L536)","v":1},{"$f":"SUM(M533:M536)","v":1},{"$f":"SUM(N533:N536)","v":1},{"$f":"SUM(O533:O536)","v":1},{"$f":"SUM(P533:P536)","v":1},{"$f":"SUM(Q533:Q536)","v":1},{"$f":"SUM(R533:R536)","v":1},{"$f":"SUM(S533:S536)","v":1},{"$f":"SUM(T533:T536)","v":1},{"$f":"SUM(U533:U536)","v":1},{"$f":"SUM(V533:V536)","v":1},{"$f":"SUM(W533:W536)","v":1},{"$f":"SUM(X533:X536)","v":1},{"$f":"SUM(Y533:Y536)","v":1},{"$f":"SUM(Z533:Z536)","v":1},{"$f":"SUM(AA533:AA536)","v":1},{"$f":"SUM(AB533:AB536)","v":1},{"$f":"SUM(AC533:AC536)","v":1},{"$f":"SUM(AD533:AD536)","v":1},{"$f":"SUM(AE533:AE536)","v":1},{"$f":"SUM(AF533:AF536)","v":1},{"$f":"SUM(AG533:AG536)","v":1},{"$f":"SUM(AH533:AH536)","v":1},{"$f":"SUM(AI533:AI536)","v":1},{"$f":"SUM(AJ533:AJ536)","v":1},{"$f":"SUM(AK533:AK536)","v":1},{"$f":"SUM(AL533:AL536)","v":1},{"$f":"SUM(AM533:AM536)","v":1},{"$f":"SUM(AN533:AN536)","v":1},{"$f":"SUM(AO533:AO536)","v":1},{"$f":"SUM(AP533:AP536)","v":1}]
[]
[null,null,null,null,"TSL 3",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,null,null,"Baseline",{"$f":"TRANSPOSE('INPUT - Efficiency Distribution'!$Y$8:$AB$44)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 1",0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 2",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EL 3",0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"TOTAL",{"$f":"SUM(F540:F543)","v":1},{"$f":"SUM(G540:G543)","v":1},{"$f":"SUM(H540:H543)","v":1},{"$f":"SUM(I540:I543)","v":1},{"$f":"SUM(J540:J543)","v":1},{"$f":"SUM(K540:K543)","v":1},{"$f":"SUM(L540:L543)","v":1},{"$f":"SUM(M540:M543)","v":1},{"$f":"SUM(N540:N543)","v":1},{"$f":"SUM(O540:O543)","v":1},{"$f":"SUM(P540:P543)","v":1},{"$f":"SUM(Q540:Q543)","v":1},{"$f":"SUM(R540:R543)","v":1},{"$f":"SUM(S540:S543)","v":1},{"$f":"SUM(T540:T543)","v":1},{"$f":"SUM(U540:U543)","v":1},{"$f":"SUM(V540:V543)","v":1},{"$f":"SUM(W540:W543)","v":1},{"$f":"SUM(X540:X543)","v":1},{"$f":"SUM(Y540:Y543)","v":1},{"$f":"SUM(Z540:Z543)","v":1},{"$f":"SUM(AA540:AA543)","v":1},{"$f":"SUM(AB540:AB543)","v":1},{"$f":"SUM(AC540:AC543)","v":1},{"$f":"SUM(AD540:AD543)","v":1},{"$f":"SUM(AE540:AE543)","v":1},{"$f":"SUM(AF540:AF543)","v":1},{"$f":"SUM(AG540:AG543)","v":1},{"$f":"SUM(AH540:AH543)","v":1},{"$f":"SUM(AI540:AI543)","v":1},{"$f":"SUM(AJ540:AJ543)","v":1},{"$f":"SUM(AK540:AK543)","v":1},{"$f":"SUM(AL540:AL543)","v":1},{"$f":"SUM(AM540:AM543)","v":1},{"$f":"SUM(AN540:AN543)","v":1},{"$f":"SUM(AO540:AO543)","v":1},{"$f":"SUM(AP540:AP543)","v":1}]

{"sheet":"Conversion Costs","index":17,"n_rows":159,"n_cols":27,"rows_kept":159,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Conversion Costs","* Developed in MIA",null,"Navigation"]
[]
[]
[null,null,"Capital Conversion Costs (CCCs) (2011$ millions)",null,null,null,null,null,null,"Product Conversion Costs (PCCs) (2011$ millions)",null,null,null,null,null,null,"Software Development Costs (SDCs) (2011$ millions)",null,null,null,null,null,null,"Stranded Assets (SAs) (2011$ millions)"]
[]
[null,null,"TOTAL SELECTED CCCs",null,null,{"$f":"SUM(F8:F1069)","v":0},null,null,null,"TOTAL SELECTED PCCs",null,null,{"$f":"SUM(M8:M1069)","v":81.872479955944129},null,null,null,"TOTAL SELECTED SDs",null,null,{"$f":"SUM(T8:T1069)","v":41.710160703742105},null,null,null,"TOTAL SELECTED SAs",null,null,{"$f":"SUM(AA8:AA1069)","v":0}]
[]
[]
[]
[null,null,"PG1",{"$f":"VLOOKUP(C11,PC_Table,2,FALSE)","v":"Cable Base"},null,null,null,null,null,"PG1",{"$f":"VLOOKUP(J11,PC_Table,2,FALSE)","v":"Cable Base"},null,null,null,null,null,"PG1",{"$f":"VLOOKUP(Q11,PC_Table,2,FALSE)","v":"Cable Base"},null,null,null,null,null,"PG1",{"$f":"VLOOKUP(X11,PC_Table,2,FALSE)","v":"Cable Base"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C11,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D12,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C11&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J11,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K12,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J11&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":18.42929577464789},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q11,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R12,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q11&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":9.2146478873239452},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X11,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y12,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X11&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",6.4502535211267613,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",11.979042253521127,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",18.42929577464789,null,null,null,null,null,"EL 3",9.2146478873239452,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG2",{"$f":"VLOOKUP(C20,PC_Table,2,FALSE)","v":"Cable Video Client"},null,null,null,null,null,"PG2",{"$f":"VLOOKUP(J20,PC_Table,2,FALSE)","v":"Cable Video Client"},null,null,null,null,null,"PG2",{"$f":"VLOOKUP(Q20,PC_Table,2,FALSE)","v":"Cable Video Client"},null,null,null,null,null,"PG2",{"$f":"VLOOKUP(X20,PC_Table,2,FALSE)","v":"Cable Video Client"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C20,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D21,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C20&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J20,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K21,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J20&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":3.071549295774648},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q20,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R21,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q20&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":1.535774647887324},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X20,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y21,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X20&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",1.075042253521127,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",1.9965070422535214,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",3.071549295774648,null,null,null,null,null,"EL 3",1.535774647887324,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG3",{"$f":"VLOOKUP(C29,PC_Table,2,FALSE)","v":"Cable Video Server"},null,null,null,null,null,"PG3",{"$f":"VLOOKUP(J29,PC_Table,2,FALSE)","v":"Cable Video Server"},null,null,null,null,null,"PG3",{"$f":"VLOOKUP(Q29,PC_Table,2,FALSE)","v":"Cable Video Server"},null,null,null,null,null,"PG3",{"$f":"VLOOKUP(X29,PC_Table,2,FALSE)","v":"Cable Video Server"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C29,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D30,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C29&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J29,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K30,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J29&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":1.9581126760563383},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q29,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R30,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q29&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":1.1518309859154932},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X29,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y30,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X29&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",0.69109859154929587,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",1.3821971830985917,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",1.9581126760563383,null,null,null,null,null,"EL 3",1.1518309859154932,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG4",{"$f":"VLOOKUP(C38,PC_Table,2,FALSE)","v":"Cable with DVR"},null,null,null,null,null,"PG4",{"$f":"VLOOKUP(J38,PC_Table,2,FALSE)","v":"Cable with DVR"},null,null,null,null,null,"PG4",{"$f":"VLOOKUP(Q38,PC_Table,2,FALSE)","v":"Cable with DVR"},null,null,null,null,null,"PG4",{"$f":"VLOOKUP(X38,PC_Table,2,FALSE)","v":"Cable with DVR"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C38,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D39,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C38&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J38,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K39,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J38&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":7.1797464788732395},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q38,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R39,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q38&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":4.2233802816901402},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X38,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y39,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X38&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",2.1116901408450706,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",4.2233802816901411,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",7.1797464788732395,null,null,null,null,null,"EL 3",4.2233802816901402,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG5",{"$f":"VLOOKUP(C47,PC_Table,2,FALSE)","v":"Cable with DVR & Video Server"},null,null,null,null,null,"PG5",{"$f":"VLOOKUP(J47,PC_Table,2,FALSE)","v":"Cable with DVR & Video Server"},null,null,null,null,null,"PG5",{"$f":"VLOOKUP(Q47,PC_Table,2,FALSE)","v":"Cable with DVR & Video Server"},null,null,null,null,null,"PG5",{"$f":"VLOOKUP(X47,PC_Table,2,FALSE)","v":"Cable with DVR & Video Server"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C47,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D48,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C47&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J47,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K48,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J47&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":4.9144788732394371},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q47,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R48,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q47&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":3.071549295774648},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X47,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y48,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X47&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",1.8429295774647889,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",3.3787042253521133,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",4.9144788732394371,null,null,null,null,null,"EL 3",3.071549295774648,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG6",{"$f":"VLOOKUP(C56,PC_Table,2,FALSE)","v":"Satellite Base"},null,null,null,null,null,"PG6",{"$f":"VLOOKUP(J56,PC_Table,2,FALSE)","v":"Satellite Base"},null,null,null,null,null,"PG6",{"$f":"VLOOKUP(Q56,PC_Table,2,FALSE)","v":"Satellite Base"},null,null,null,null,null,"PG6",{"$f":"VLOOKUP(X56,PC_Table,2,FALSE)","v":"Satellite Base"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C56,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D57,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C56&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J56,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K57,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J56&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":4.9401534993877627},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q56,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R57,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q56&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":2.9059726466986842},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X56,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y57,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X56&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",1.7435835880192103,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",3.4871671760384206,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",4.9401534993877627,null,null,null,null,null,"EL 3",2.9059726466986842,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG7",{"$f":"VLOOKUP(C65,PC_Table,2,FALSE)","v":"Satellite Video Client"},null,null,null,null,null,"PG7",{"$f":"VLOOKUP(J65,PC_Table,2,FALSE)","v":"Satellite Video Client"},null,null,null,null,null,"PG7",{"$f":"VLOOKUP(Q65,PC_Table,2,FALSE)","v":"Satellite Video Client"},null,null,null,null,null,"PG7",{"$f":"VLOOKUP(X65,PC_Table,2,FALSE)","v":"Satellite Video Client"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C65,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D66,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C65&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J65,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K66,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J65&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0.82335891656462723},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q65,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R66,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q65&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0.48432877444978079},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X65,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y66,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X65&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",0.29059726466986846,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",0.58119452933973692,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",0.82335891656462723,null,null,null,null,null,"EL 3",0.48432877444978079,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG8",{"$f":"VLOOKUP(C74,PC_Table,2,FALSE)","v":"Satellite Video Server"},null,null,null,null,null,"PG8",{"$f":"VLOOKUP(J74,PC_Table,2,FALSE)","v":"Satellite Video Server"},null,null,null,null,null,"PG8",{"$f":"VLOOKUP(Q74,PC_Table,2,FALSE)","v":"Satellite Video Server"},null,null,null,null,null,"PG8",{"$f":"VLOOKUP(X74,PC_Table,2,FALSE)","v":"Satellite Video Server"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C74,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D75,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C74&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J74,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K75,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J74&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0.61751918742347034},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q74,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R75,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q74&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0.36324658083733552},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X74,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y75,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X74&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",0.21794794850240129,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",0.43589589700480258,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",0.61751918742347034,null,null,null,null,null,"EL 3",0.36324658083733552,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG9",{"$f":"VLOOKUP(C83,PC_Table,2,FALSE)","v":"Satellite with DVR"},null,null,null,null,null,"PG9",{"$f":"VLOOKUP(J83,PC_Table,2,FALSE)","v":"Satellite with DVR"},null,null,null,null,null,"PG9",{"$f":"VLOOKUP(Q83,PC_Table,2,FALSE)","v":"Satellite with DVR"},null,null,null,null,null,"PG9",{"$f":"VLOOKUP(X83,PC_Table,2,FALSE)","v":"Satellite with DVR"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C83,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D84,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C83&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J83,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K84,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J83&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":1.9978561946053499},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q83,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R84,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q83&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":1.331904129736897},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X83,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y84,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X83&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",0.66595206486844849,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",1.331904129736897,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",1.9978561946053499,null,null,null,null,null,"EL 3",1.331904129736897,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG10",{"$f":"VLOOKUP(C92,PC_Table,2,FALSE)","v":"Satellite with DVR & Video Server"},null,null,null,null,null,"PG10",{"$f":"VLOOKUP(J92,PC_Table,2,FALSE)","v":"Satellite with DVR & Video Server"},null,null,null,null,null,"PG10",{"$f":"VLOOKUP(Q92,PC_Table,2,FALSE)","v":"Satellite with DVR & Video Server"},null,null,null,null,null,"PG10",{"$f":"VLOOKUP(X92,PC_Table,2,FALSE)","v":"Satellite with DVR & Video Server"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C92,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D93,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C92&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J92,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K93,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J92&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":1.5498520782392984},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q92,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R93,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q92&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0.96865754889956157},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X92,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y93,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X92&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",0.58119452933973692,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",1.0655233037895175,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",1.5498520782392984,null,null,null,null,null,"EL 3",0.96865754889956157,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG11",{"$f":"VLOOKUP(C101,PC_Table,2,FALSE)","v":"IP Base"},null,null,null,null,null,"PG11",{"$f":"VLOOKUP(J101,PC_Table,2,FALSE)","v":"IP Base"},null,null,null,null,null,"PG11",{"$f":"VLOOKUP(Q101,PC_Table,2,FALSE)","v":"IP Base"},null,null,null,null,null,"PG11",{"$f":"VLOOKUP(X101,PC_Table,2,FALSE)","v":"IP Base"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C101,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D102,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C101&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J101,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K102,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J101&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":8.743773584905659},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q101,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R102,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q101&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":5.1433962264150939},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X101,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y102,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X101&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",3.0860377358490565,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",6.172075471698113,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",8.743773584905659,null,null,null,null,null,"EL 3",5.1433962264150939,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG12",{"$f":"VLOOKUP(C110,PC_Table,2,FALSE)","v":"IP Video Client"},null,null,null,null,null,"PG12",{"$f":"VLOOKUP(J110,PC_Table,2,FALSE)","v":"IP Video Client"},null,null,null,null,null,"PG12",{"$f":"VLOOKUP(Q110,PC_Table,2,FALSE)","v":"IP Video Client"},null,null,null,null,null,"PG12",{"$f":"VLOOKUP(X110,PC_Table,2,FALSE)","v":"IP Video Client"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C110,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D111,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C110&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J110,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K111,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J110&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":5.2462641509433956},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q110,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R111,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q110&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":3.0860377358490565},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X110,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y111,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X110&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",1.8516226415094337,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",3.7032452830188674,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",5.2462641509433956,null,null,null,null,null,"EL 3",3.0860377358490565,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG13",{"$f":"VLOOKUP(C119,PC_Table,2,FALSE)","v":"IP Video Server"},null,null,null,null,null,"PG13",{"$f":"VLOOKUP(J119,PC_Table,2,FALSE)","v":"IP Video Server"},null,null,null,null,null,"PG13",{"$f":"VLOOKUP(Q119,PC_Table,2,FALSE)","v":"IP Video Server"},null,null,null,null,null,"PG13",{"$f":"VLOOKUP(X119,PC_Table,2,FALSE)","v":"IP Video Server"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C119,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D120,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C119&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J119,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K120,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J119&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":1.7487547169811317},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q119,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R120,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q119&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":1.0286792452830189},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X119,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y120,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X119&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",0.61720754716981119,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",1.2344150943396224,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",1.7487547169811317,null,null,null,null,null,"EL 3",1.0286792452830189,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG14",{"$f":"VLOOKUP(C128,PC_Table,2,FALSE)","v":"IP with DVR"},null,null,null,null,null,"PG14",{"$f":"VLOOKUP(J128,PC_Table,2,FALSE)","v":"IP with DVR"},null,null,null,null,null,"PG14",{"$f":"VLOOKUP(Q128,PC_Table,2,FALSE)","v":"IP with DVR"},null,null,null,null,null,"PG14",{"$f":"VLOOKUP(X128,PC_Table,2,FALSE)","v":"IP with DVR"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C128,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D129,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C128&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J128,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K129,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J128&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":4.0118490566037739},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q128,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R129,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q128&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":3.0860377358490565},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X128,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y129,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X128&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",0.92581132075471684,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",2.4688301886792452,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",4.0118490566037739,null,null,null,null,null,"EL 3",3.0860377358490565,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG15",{"$f":"VLOOKUP(C137,PC_Table,2,FALSE)","v":"IP with DVR & Video Server"},null,null,null,null,null,"PG15",{"$f":"VLOOKUP(J137,PC_Table,2,FALSE)","v":"IP with DVR & Video Server"},null,null,null,null,null,"PG15",{"$f":"VLOOKUP(Q137,PC_Table,2,FALSE)","v":"IP with DVR & Video Server"},null,null,null,null,null,"PG15",{"$f":"VLOOKUP(X137,PC_Table,2,FALSE)","v":"IP with DVR & Video Server"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C137,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D138,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C137&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J137,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K138,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J137&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":6.172075471698113},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q137,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R138,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q137&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":4.1147169811320756},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X137,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y138,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X137&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",2.0573584905660378,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",4.1147169811320756,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",6.172075471698113,null,null,null,null,null,"EL 3",4.1147169811320756,null,null,null,null,null,"EL 3",0]
[]
[]
[]
[null,null,"PG16",{"$f":"VLOOKUP(C146,PC_Table,2,FALSE)","v":"OTT"},null,null,null,null,null,"PG16",{"$f":"VLOOKUP(J146,PC_Table,2,FALSE)","v":"OTT"},null,null,null,null,null,"PG16",{"$f":"VLOOKUP(Q146,PC_Table,2,FALSE)","v":"OTT"},null,null,null,null,null,"PG16",{"$f":"VLOOKUP(X146,PC_Table,2,FALSE)","v":"OTT"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C146,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D147,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C146&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J146,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K147,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J146&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":3.2711999999999999},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q146,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R147,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q146&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X146,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y147,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X146&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",1.96272,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",3.2711999999999999,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[]
[]
[]
[null,null,"PG17",{"$f":"VLOOKUP(C154,PC_Table,2,FALSE)","v":"Thin-client"},null,null,null,null,null,"PG17",{"$f":"VLOOKUP(J154,PC_Table,2,FALSE)","v":"Thin-client"},null,null,null,null,null,"PG17",{"$f":"VLOOKUP(Q154,PC_Table,2,FALSE)","v":"Thin-client"},null,null,null,null,null,"PG17",{"$f":"VLOOKUP(X154,PC_Table,2,FALSE)","v":"Thin-client"}]
[null,null,null,"CCCs",null,"Selected ",null,null,null,null,"PCCs",null,"Selected ",null,null,null,null,"SDCs",null,"Selected ",null,null,null,null,"SAs",null,"Selected "]
[null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(C154,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(D155,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(C154&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(J154,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(K155,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(J154&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":7.1966400000000004},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(Q154,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(R155,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(Q154&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0},null,null,null,"Baseline",0,null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH(X154,NAMES!$D:$D,0)-1,0)=TRUE,\nOFFSET(Y155,MATCH(OFFSET('EL and TSL Setup'!$I$1,MATCH(X154&\" at Selected TSL\",'EL and TSL Setup'!$I:$I,0),0),EL_List,0),0))","v":0}]
[null,null,"EL 1",0,null,null,null,null,null,"EL 1",2.3988800000000001,null,null,null,null,null,"EL 1",0,null,null,null,null,null,"EL 1",0]
[null,null,"EL 2",0,null,null,null,null,null,"EL 2",4.7977600000000002,null,null,null,null,null,"EL 2",0,null,null,null,null,null,"EL 2",0]
[null,null,"EL 3",0,null,null,null,null,null,"EL 3",7.1966400000000004,null,null,null,null,null,"EL 3",0,null,null,null,null,null,"EL 3",0]

{"sheet":"Conversion Cost Timing","index":18,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[1,12,1,13],[6,2,13,2],[20,2,27,2]]}
[]
[null,null,"Conversion Costs Timing",null,null,"* Developed in MIA",null,null,null,null,null,null,"Navigation"]
[]
[]
[null,null,null,null,"Capital Conversion Cost Allocations Table"]
[null,null,null,null,"std yr-8","std yr-7","std yr-6","std yr-5","std yr-4","std yr-3","std yr-2","std yr-1","std yr","TOTAL"]
[null,null,"Years between Announcement and Effective Date of Standards",1,null,null,null,null,null,null,null,1,0,{"$f":"SUM(E7:M7)","v":1}]
[null,null,null,2,null,null,null,null,null,null,0.55000000000000004,0.45,0,{"$f":"SUM(E8:M8)","v":1}]
[null,null,null,3,null,null,null,null,null,0.2,0.35,0.45,0,1]
[null,null,null,4,null,null,null,null,0.02,0.17,0.36,0.45,0,1]
[null,null,null,5,null,null,null,0,0.02,0.17,0.36,0.45,0,1]
[null,null,null,6,null,null,0,0,0.02,0.17,0.36,0.45,0,1]
[null,null,null,7,null,0,0,0,0.02,0.17,0.36,0.45,0,1]
[null,null,null,8,0,0,0,0,0.02,0.17,0.36,0.45,0,1]
[]
[]
[null,null,"Production Hold Factor",null,0.98]
[]
[null,null,null,null,"Product Conversion Cost Allocations Table"]
[null,null,null,null,"std yr-8","std yr-7","std yr-6","std yr-5","std yr-4","std yr-3","std yr-2","std yr-1","std yr","TOTAL"]
[null,null,"Years between Announcement and Effective Date of Standards",1,null,null,null,null,null,null,null,{"$f":"L7*Production_Hold_Factor","v":0.98},{"$f":"1-Production_Hold_Factor","v":2.0000000000000018E-2},{"$f":"SUM(E21:M21)","v":1}]
[null,null,null,2,null,null,null,null,null,null,{"$f":"K8*Production_Hold_Factor","v":0.53900000000000003},0.441,2.0000000000000018E-2,{"$f":"SUM(E22:M22)","v":1}]
[null,null,null,3,null,null,null,null,null,{"$f":"J9*Production_Hold_Factor","v":0.19600000000000001},0.34299999999999997,0.441,2.0000000000000018E-2,{"$f":"SUM(E23:M23)","v":1}]
[null,null,null,4,null,null,null,null,{"$f":"I10*Production_Hold_Factor","v":1.9599999999999999E-2},{"$f":"J10*Production_Hold_Factor","v":0.1666},0.3528,0.441,2.0000000000000018E-2,1]
[null,null,null,5,null,null,null,{"$f":"H11*Production_Hold_Factor","v":0},1.9599999999999999E-2,0.1666,0.3528,0.441,2.0000000000000018E-2,1]
[null,null,null,6,null,null,{"$f":"G12*Production_Hold_Factor","v":0},0,1.9599999999999999E-2,0.1666,0.3528,0.441,2.0000000000000018E-2,1]
[null,null,null,7,null,{"$f":"F13*Production_Hold_Factor","v":0},{"$f":"G13*Production_Hold_Factor","v":0},0,1.9599999999999999E-2,0.1666,0.3528,0.441,2.0000000000000018E-2,1]
[null,null,null,8,{"$f":"E14*Production_Hold_Factor","v":0},{"$f":"F14*Production_Hold_Factor","v":0},{"$f":"G14*Production_Hold_Factor","v":0},0,1.9599999999999999E-2,0.1666,0.3528,0.441,2.0000000000000018E-2,1]
[]
[]
[]
[null,null,null,null,"Capital Conversion Cost Allocations"]
[null,null,null,null,{"$f":"IF(E34=Announcement_Year,\"Ancmt Yr\",\nIF(E34=Base_Year,\"Base Yr\",\nIF(E34=Standard_Year,\"Std Yr\",\nIF(E34=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"]
[null,null,null,null,{"$f":"Standard_Year-8","v":2010},{"$f":"Standard_Year-7","v":2011},{"$f":"Standard_Year-6","v":2012},{"$f":"Standard_Year-5","v":2013},{"$f":"Standard_Year-4","v":2014},{"$f":"Standard_Year-3","v":2015},{"$f":"Standard_Year-2","v":2016},{"$f":"Standard_Year-1","v":2017},{"$f":"Standard_Year","v":2018}]
[null,null,null,{"$f":"TSL_X","v":"TSL 3"},{"$f":"Capital_Conversion_Costs*OFFSET(E6,(Standard_Year-Announcement_Year),0)","v":0},{"$f":"Capital_Conversion_Costs*OFFSET(F6,(Standard_Year-Announcement_Year),0)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Product Conversion and Software Development Cost Allocations"]
[null,null,null,null,{"$f":"IF(E40=Announcement_Year,\"Ancmt Yr\",\nIF(E40=Base_Year,\"Base Yr\",\nIF(E40=Standard_Year,\"Std Yr\",\nIF(E40=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"]
[null,null,null,null,{"$f":"Standard_Year-8","v":2010},{"$f":"Standard_Year-7","v":2011},{"$f":"Standard_Year-6","v":2012},{"$f":"Standard_Year-5","v":2013},{"$f":"Standard_Year-4","v":2014},{"$f":"Standard_Year-3","v":2015},{"$f":"Standard_Year-2","v":2016},{"$f":"Standard_Year-1","v":2017},{"$f":"Standard_Year","v":2018}]
[null,null,null,{"$f":"TSL_X","v":"TSL 3"},{"$f":" Product_Conversion_Costs*OFFSET(E20,(Standard_Year-Announcement_Year),0)\n+ Software_Development_Costs*OFFSET(E20,(Standard_Year-Announcement_Year),0)","v":0},0,0,0,2.42221975692985,20.588867933903728,43.599955624737305,54.499944530921631,2.4716528131937268]

{"sheet":"MSP","index":19,"n_rows":153,"n_cols":12,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Manufacturing Selling Price",null,null,null,null,null,"Navigation"]
[]
[]
[null,null,{"$f":"VLOOKUP(C6,PC_Table,2,FALSE)","v":"Cable Base"},"Production Costs (per unit)",null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG1","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C7,-MATCH($C7,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C7,EL_List,0),0)","v":79.28},{"$f":"$D7*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C7,-MATCH($C7,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C7,EL_List,0),0)","v":75.561768000000001},{"$f":"$D7*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C7,-MATCH($C7,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C7,EL_List,0),0)","v":3.7182320000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C7,-MATCH($C7,EL_List,0),0),Markups!$C:$C,0)+MATCH($C7,EL_List,0)+1,0)","v":1.34},{"$f":"D7*H7","v":106.23520000000001},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C7,-MATCH($C7,EL_List,0),0),Markups!$C:$C,0)+MATCH($C7,EL_List,0)+1,0)","v":0},{"$f":"D7*K7","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C8,-MATCH($C8,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C8,EL_List,0),0)","v":83.18},{"$f":"$D8*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C8,-MATCH($C8,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C8,EL_List,0),0)","v":79.461768000000006},{"$f":"$D8*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C8,-MATCH($C8,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C8,EL_List,0),0)","v":3.7182320000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C8,-MATCH($C8,EL_List,0),0),Markups!$C:$C,0)+MATCH($C8,EL_List,0)+1,0)","v":1.34},{"$f":"D8*H8","v":111.46120000000002},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C8,-MATCH($C8,EL_List,0),0),Markups!$C:$C,0)+MATCH($C8,EL_List,0)+1,0)","v":0},{"$f":"D8*K8","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C9,-MATCH($C9,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C9,EL_List,0),0)","v":83.970000000000013},{"$f":"$D9*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C9,-MATCH($C9,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C9,EL_List,0),0)","v":80.251768000000013},{"$f":"$D9*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C9,-MATCH($C9,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C9,EL_List,0),0)","v":3.7182320000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C9,-MATCH($C9,EL_List,0),0),Markups!$C:$C,0)+MATCH($C9,EL_List,0)+1,0)","v":1.34},{"$f":"D9*H9","v":112.51980000000002},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C9,-MATCH($C9,EL_List,0),0),Markups!$C:$C,0)+MATCH($C9,EL_List,0)+1,0)","v":0},{"$f":"D9*K9","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C10,-MATCH($C10,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C10,EL_List,0),0)","v":84.410000000000011},{"$f":"$D10*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C10,-MATCH($C10,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C10,EL_List,0),0)","v":80.69176800000001},{"$f":"$D10*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C10,-MATCH($C10,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C10,EL_List,0),0)","v":3.7182320000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C10,-MATCH($C10,EL_List,0),0),Markups!$C:$C,0)+MATCH($C10,EL_List,0)+1,0)","v":1.3772425861817978},{"$f":"D10*H10","v":116.25304669960558},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C10,-MATCH($C10,EL_List,0),0),Markups!$C:$C,0)+MATCH($C10,EL_List,0)+1,0)","v":1.3377817457416465},{"$f":"D10*K10","v":112.9221571580524}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C15,PC_Table,2,FALSE)","v":"Cable Video Client"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG2","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C16,-MATCH($C16,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C16,EL_List,0),0)","v":85.08},{"$f":"$D16*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C16,-MATCH($C16,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C16,EL_List,0),0)","v":81.089748},{"$f":"$D16*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C16,-MATCH($C16,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C16,EL_List,0),0)","v":3.9902520000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C16,-MATCH($C16,EL_List,0),0),Markups!$C:$C,0)+MATCH($C16,EL_List,0)+1,0)","v":1.34},{"$f":"D16*H16","v":114.0072},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C16,-MATCH($C16,EL_List,0),0),Markups!C:C,0)+MATCH($C16,EL_List,0)+1,0)","v":0},{"$f":"D16*K16","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C17,-MATCH($C17,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C17,EL_List,0),0)","v":88.98},{"$f":"$D17*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C17,-MATCH($C17,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C17,EL_List,0),0)","v":84.989748000000006},{"$f":"$D17*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C17,-MATCH($C17,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C17,EL_List,0),0)","v":3.9902519999999999},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C17,-MATCH($C17,EL_List,0),0),Markups!$C:$C,0)+MATCH($C17,EL_List,0)+1,0)","v":1.34},{"$f":"D17*H17","v":119.23320000000001},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C17,-MATCH($C17,EL_List,0),0),Markups!C:C,0)+MATCH($C17,EL_List,0)+1,0)","v":0},{"$f":"D17*K17","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C18,-MATCH($C18,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C18,EL_List,0),0)","v":93.97},{"$f":"$D18*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C18,-MATCH($C18,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C18,EL_List,0),0)","v":89.979748000000001},{"$f":"$D18*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C18,-MATCH($C18,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C18,EL_List,0),0)","v":3.9902519999999999},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C18,-MATCH($C18,EL_List,0),0),Markups!$C:$C,0)+MATCH($C18,EL_List,0)+1,0)","v":1.34},{"$f":"D18*H18","v":125.91980000000001},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C18,-MATCH($C18,EL_List,0),0),Markups!C:C,0)+MATCH($C18,EL_List,0)+1,0)","v":0},{"$f":"D18*K18","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C19,-MATCH($C19,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C19,EL_List,0),0)","v":94.410000000000011},{"$f":"$D19*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C19,-MATCH($C19,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C19,EL_List,0),0)","v":90.419748000000013},{"$f":"$D19*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C19,-MATCH($C19,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C19,EL_List,0),0)","v":3.9902519999999999},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C19,-MATCH($C19,EL_List,0),0),Markups!$C:$C,0)+MATCH($C19,EL_List,0)+1,0)","v":1.3479204753500427},{"$f":"D19*H19","v":127.25717207779755},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C19,-MATCH($C19,EL_List,0),0),Markups!C:C,0)+MATCH($C19,EL_List,0)+1,0)","v":1.33465695025572},{"$f":"D19*K19","v":126.00496267364254}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C24,PC_Table,2,FALSE)","v":"Cable Video Server"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG3","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C25,-MATCH($C25,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C25,EL_List,0),0)","v":159.07},{"$f":"$D25*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C25,-MATCH($C25,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C25,EL_List,0),0)","v":151.60961699999999},{"$f":"$D25*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C25,-MATCH($C25,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C25,EL_List,0),0)","v":7.4603830000000002},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C25,-MATCH($C25,EL_List,0),0),Markups!$C:$C,0)+MATCH($C25,EL_List,0)+1,0)","v":1.34},{"$f":"D25*H25","v":213.15379999999999},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C25,-MATCH($C25,EL_List,0),0),Markups!C:C,0)+MATCH($C25,EL_List,0)+1,0)","v":0},{"$f":"D25*K25","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C26,-MATCH($C26,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C26,EL_List,0),0)","v":164.54},{"$f":"$D26*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C26,-MATCH($C26,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C26,EL_List,0),0)","v":157.07961699999998},{"$f":"$D26*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C26,-MATCH($C26,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C26,EL_List,0),0)","v":7.4603830000000002},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C26,-MATCH($C26,EL_List,0),0),Markups!$C:$C,0)+MATCH($C26,EL_List,0)+1,0)","v":1.34},{"$f":"D26*H26","v":220.4836},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C26,-MATCH($C26,EL_List,0),0),Markups!C:C,0)+MATCH($C26,EL_List,0)+1,0)","v":0},{"$f":"D26*K26","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C27,-MATCH($C27,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C27,EL_List,0),0)","v":174.23},{"$f":"$D27*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C27,-MATCH($C27,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C27,EL_List,0),0)","v":166.76961699999998},{"$f":"$D27*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C27,-MATCH($C27,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C27,EL_List,0),0)","v":7.4603830000000002},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C27,-MATCH($C27,EL_List,0),0),Markups!$C:$C,0)+MATCH($C27,EL_List,0)+1,0)","v":1.34},{"$f":"D27*H27","v":233.4682},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C27,-MATCH($C27,EL_List,0),0),Markups!C:C,0)+MATCH($C27,EL_List,0)+1,0)","v":0},{"$f":"D27*K27","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C28,-MATCH($C28,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C28,EL_List,0),0)","v":175.54999999999998},{"$f":"$D28*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C28,-MATCH($C28,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C28,EL_List,0),0)","v":168.08961699999998},{"$f":"$D28*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C28,-MATCH($C28,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C28,EL_List,0),0)","v":7.4603830000000002},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C28,-MATCH($C28,EL_List,0),0),Markups!$C:$C,0)+MATCH($C28,EL_List,0)+1,0)","v":1.3421184198172766},{"$f":"D28*H28","v":235.6088885989229},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C28,-MATCH($C28,EL_List,0),0),Markups!C:C,0)+MATCH($C28,EL_List,0)+1,0)","v":1.3345507592858168},{"$f":"D28*K28","v":234.28038579262511}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C33,PC_Table,2,FALSE)","v":"Cable with DVR"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG4","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C34,-MATCH($C34,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C34,EL_List,0),0)","v":119.38},{"$f":"$D34*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C34,-MATCH($C34,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C34,EL_List,0),0)","v":113.78107799999999},{"$f":"$D34*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C34,-MATCH($C34,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C34,EL_List,0),0)","v":5.598922},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C34,-MATCH($C34,EL_List,0),0),Markups!$C:$C,0)+MATCH($C34,EL_List,0)+1,0)","v":1.34},{"$f":"D34*H34","v":159.9692},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C34,-MATCH($C34,EL_List,0),0),Markups!C:C,0)+MATCH($C34,EL_List,0)+1,0)","v":0},{"$f":"D34*K34","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C35,-MATCH($C35,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C35,EL_List,0),0)","v":129.35},{"$f":"$D35*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C35,-MATCH($C35,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C35,EL_List,0),0)","v":123.75107799999999},{"$f":"$D35*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C35,-MATCH($C35,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C35,EL_List,0),0)","v":5.5989220000000008},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C35,-MATCH($C35,EL_List,0),0),Markups!$C:$C,0)+MATCH($C35,EL_List,0)+1,0)","v":1.34},{"$f":"D35*H35","v":173.32900000000001},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C35,-MATCH($C35,EL_List,0),0),Markups!C:C,0)+MATCH($C35,EL_List,0)+1,0)","v":0},{"$f":"D35*K35","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C36,-MATCH($C36,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C36,EL_List,0),0)","v":146.82999999999998},{"$f":"$D36*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C36,-MATCH($C36,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C36,EL_List,0),0)","v":141.23107799999997},{"$f":"$D36*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C36,-MATCH($C36,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C36,EL_List,0),0)","v":5.598922},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C36,-MATCH($C36,EL_List,0),0),Markups!$C:$C,0)+MATCH($C36,EL_List,0)+1,0)","v":1.34},{"$f":"D36*H36","v":196.75219999999999},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C36,-MATCH($C36,EL_List,0),0),Markups!C:C,0)+MATCH($C36,EL_List,0)+1,0)","v":0},{"$f":"D36*K36","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C37,-MATCH($C37,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C37,EL_List,0),0)","v":148.14999999999998},{"$f":"$D37*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C37,-MATCH($C37,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C37,EL_List,0),0)","v":142.55107799999996},{"$f":"$D37*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C37,-MATCH($C37,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C37,EL_List,0),0)","v":5.598922},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C37,-MATCH($C37,EL_List,0),0),Markups!$C:$C,0)+MATCH($C37,EL_List,0)+1,0)","v":1.3436272736648984},{"$f":"D37*H37","v":199.05838059345467},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C37,-MATCH($C37,EL_List,0),0),Markups!C:C,0)+MATCH($C37,EL_List,0)+1,0)","v":1.3288860891158041},{"$f":"D37*K37","v":196.87447410250635}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C42,PC_Table,2,FALSE)","v":"Cable with DVR & Video Server"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG5","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C43,-MATCH($C43,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C43,EL_List,0),0)","v":208.57},{"$f":"$D43*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C43,-MATCH($C43,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C43,EL_List,0),0)","v":198.78806699999998},{"$f":"$D43*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C43,-MATCH($C43,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C43,EL_List,0),0)","v":9.7819330000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C43,-MATCH($C43,EL_List,0),0),Markups!$C:$C,0)+MATCH($C43,EL_List,0)+1,0)","v":1.34},{"$f":"D43*H43","v":279.48380000000003},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C43,-MATCH($C43,EL_List,0),0),Markups!C:C,0)+MATCH($C43,EL_List,0)+1,0)","v":0},{"$f":"D43*K43","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C44,-MATCH($C44,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C44,EL_List,0),0)","v":222.74},{"$f":"$D44*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C44,-MATCH($C44,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C44,EL_List,0),0)","v":212.95806700000003},{"$f":"$D44*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C44,-MATCH($C44,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C44,EL_List,0),0)","v":9.7819330000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C44,-MATCH($C44,EL_List,0),0),Markups!$C:$C,0)+MATCH($C44,EL_List,0)+1,0)","v":1.34},{"$f":"D44*H44","v":298.47160000000002},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C44,-MATCH($C44,EL_List,0),0),Markups!C:C,0)+MATCH($C44,EL_List,0)+1,0)","v":0},{"$f":"D44*K44","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C45,-MATCH($C45,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C45,EL_List,0),0)","v":240.22},{"$f":"$D45*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C45,-MATCH($C45,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C45,EL_List,0),0)","v":230.43806699999999},{"$f":"$D45*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C45,-MATCH($C45,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C45,EL_List,0),0)","v":9.7819330000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C45,-MATCH($C45,EL_List,0),0),Markups!$C:$C,0)+MATCH($C45,EL_List,0)+1,0)","v":1.34},{"$f":"D45*H45","v":321.89480000000003},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C45,-MATCH($C45,EL_List,0),0),Markups!C:C,0)+MATCH($C45,EL_List,0)+1,0)","v":0},{"$f":"D45*K45","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C46,-MATCH($C46,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C46,EL_List,0),0)","v":241.54},{"$f":"$D46*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C46,-MATCH($C46,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C46,EL_List,0),0)","v":231.75806699999998},{"$f":"$D46*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C46,-MATCH($C46,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C46,EL_List,0),0)","v":9.7819330000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C46,-MATCH($C46,EL_List,0),0),Markups!$C:$C,0)+MATCH($C46,EL_List,0)+1,0)","v":1.341899442480353},{"$f":"D46*H46","v":324.12239133670442},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C46,-MATCH($C46,EL_List,0),0),Markups!C:C,0)+MATCH($C46,EL_List,0)+1,0)","v":1.3325663388044722},{"$f":"D46*K46","v":321.86807347483222}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C51,PC_Table,2,FALSE)","v":"Satellite Base"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG6","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C52,-MATCH($C52,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C52,EL_List,0),0)","v":48.52},{"$f":"$D52*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C52,-MATCH($C52,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C52,EL_List,0),0)","v":46.244411999999997},{"$f":"$D52*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C52,-MATCH($C52,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C52,EL_List,0),0)","v":2.2755880000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C52,-MATCH($C52,EL_List,0),0),Markups!$C:$C,0)+MATCH($C52,EL_List,0)+1,0)","v":1.34},{"$f":"D52*H52","v":65.016800000000003},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C52,-MATCH($C52,EL_List,0),0),Markups!C:C,0)+MATCH($C52,EL_List,0)+1,0)","v":0},{"$f":"D52*K52","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C53,-MATCH($C53,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C53,EL_List,0),0)","v":52.370000000000005},{"$f":"$D53*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C53,-MATCH($C53,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C53,EL_List,0),0)","v":50.094411999999998},{"$f":"$D53*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C53,-MATCH($C53,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C53,EL_List,0),0)","v":2.2755880000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C53,-MATCH($C53,EL_List,0),0),Markups!$C:$C,0)+MATCH($C53,EL_List,0)+1,0)","v":1.34},{"$f":"D53*H53","v":70.17580000000001},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C53,-MATCH($C53,EL_List,0),0),Markups!C:C,0)+MATCH($C53,EL_List,0)+1,0)","v":0},{"$f":"D53*K53","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C54,-MATCH($C54,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C54,EL_List,0),0)","v":55.24},{"$f":"$D54*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C54,-MATCH($C54,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C54,EL_List,0),0)","v":52.964412000000003},{"$f":"$D54*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C54,-MATCH($C54,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C54,EL_List,0),0)","v":2.2755880000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C54,-MATCH($C54,EL_List,0),0),Markups!$C:$C,0)+MATCH($C54,EL_List,0)+1,0)","v":1.34},{"$f":"D54*H54","v":74.021600000000007},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C54,-MATCH($C54,EL_List,0),0),Markups!C:C,0)+MATCH($C54,EL_List,0)+1,0)","v":0},{"$f":"D54*K54","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C55,-MATCH($C55,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C55,EL_List,0),0)","v":55.68},{"$f":"$D55*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C55,-MATCH($C55,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C55,EL_List,0),0)","v":53.404412000000001},{"$f":"$D55*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C55,-MATCH($C55,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C55,EL_List,0),0)","v":2.2755880000000008},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C55,-MATCH($C55,EL_List,0),0),Markups!$C:$C,0)+MATCH($C55,EL_List,0)+1,0)","v":1.3518163732720603},{"$f":"D55*H55","v":75.269135663788319},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C55,-MATCH($C55,EL_List,0),0),Markups!C:C,0)+MATCH($C55,EL_List,0)+1,0)","v":1.333552947991381},{"$f":"D55*K55","v":74.2522281441601}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C60,PC_Table,2,FALSE)","v":"Satellite Video Client"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG7","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C61,-MATCH($C61,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C61,EL_List,0),0)","v":54.32},{"$f":"$D61*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C61,-MATCH($C61,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C61,EL_List,0),0)","v":51.772391999999996},{"$f":"$D61*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C61,-MATCH($C61,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C61,EL_List,0),0)","v":2.5476080000000003},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C61,-MATCH($C61,EL_List,0),0),Markups!$C:$C,0)+MATCH($C61,EL_List,0)+1,0)","v":1.34},{"$f":"D61*H61","v":72.788800000000009},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C61,-MATCH($C61,EL_List,0),0),Markups!C:C,0)+MATCH($C61,EL_List,0)+1,0)","v":0},{"$f":"D61*K61","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C62,-MATCH($C62,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C62,EL_List,0),0)","v":58.17},{"$f":"$D62*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C62,-MATCH($C62,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C62,EL_List,0),0)","v":55.622391999999998},{"$f":"$D62*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C62,-MATCH($C62,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C62,EL_List,0),0)","v":2.5476079999999999},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C62,-MATCH($C62,EL_List,0),0),Markups!$C:$C,0)+MATCH($C62,EL_List,0)+1,0)","v":1.34},{"$f":"D62*H62","v":77.947800000000001},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C62,-MATCH($C62,EL_List,0),0),Markups!C:C,0)+MATCH($C62,EL_List,0)+1,0)","v":0},{"$f":"D62*K62","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C63,-MATCH($C63,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C63,EL_List,0),0)","v":62.370000000000005},{"$f":"$D63*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C63,-MATCH($C63,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C63,EL_List,0),0)","v":59.822392000000008},{"$f":"$D63*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C63,-MATCH($C63,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C63,EL_List,0),0)","v":2.5476080000000003},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C63,-MATCH($C63,EL_List,0),0),Markups!$C:$C,0)+MATCH($C63,EL_List,0)+1,0)","v":1.34},{"$f":"D63*H63","v":83.575800000000015},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C63,-MATCH($C63,EL_List,0),0),Markups!C:C,0)+MATCH($C63,EL_List,0)+1,0)","v":0},{"$f":"D63*K63","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C64,-MATCH($C64,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C64,EL_List,0),0)","v":62.81},{"$f":"$D64*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C64,-MATCH($C64,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C64,EL_List,0),0)","v":60.262391999999998},{"$f":"$D64*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C64,-MATCH($C64,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C64,EL_List,0),0)","v":2.5476080000000003},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C64,-MATCH($C64,EL_List,0),0),Markups!$C:$C,0)+MATCH($C64,EL_List,0)+1,0)","v":1.3421843394564705},{"$f":"D64*H64","v":84.30259836126092},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C64,-MATCH($C64,EL_List,0),0),Markups!C:C,0)+MATCH($C64,EL_List,0)+1,0)","v":1.3327424560013772},{"$f":"D64*K64","v":83.709553661446506}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C69,PC_Table,2,FALSE)","v":"Satellite Video Server"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG8","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C70,-MATCH($C70,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C70,EL_List,0),0)","v":89.039999999999992},{"$f":"$D70*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C70,-MATCH($C70,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C70,EL_List,0),0)","v":84.864023999999986},{"$f":"$D70*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C70,-MATCH($C70,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C70,EL_List,0),0)","v":4.1759760000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C70,-MATCH($C70,EL_List,0),0),Markups!$C:$C,0)+MATCH($C70,EL_List,0)+1,0)","v":1.34},{"$f":"D70*H70","v":119.31359999999999},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C70,-MATCH($C70,EL_List,0),0),Markups!C:C,0)+MATCH($C70,EL_List,0)+1,0)","v":0},{"$f":"D70*K70","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C71,-MATCH($C71,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C71,EL_List,0),0)","v":92.929999999999993},{"$f":"$D71*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C71,-MATCH($C71,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C71,EL_List,0),0)","v":88.754023999999987},{"$f":"$D71*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C71,-MATCH($C71,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C71,EL_List,0),0)","v":4.1759760000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C71,-MATCH($C71,EL_List,0),0),Markups!$C:$C,0)+MATCH($C71,EL_List,0)+1,0)","v":1.34},{"$f":"D71*H71","v":124.5262},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C71,-MATCH($C71,EL_List,0),0),Markups!C:C,0)+MATCH($C71,EL_List,0)+1,0)","v":0},{"$f":"D71*K71","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C72,-MATCH($C72,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C72,EL_List,0),0)","v":101.77},{"$f":"$D72*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C72,-MATCH($C72,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C72,EL_List,0),0)","v":97.594024000000005},{"$f":"$D72*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C72,-MATCH($C72,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C72,EL_List,0),0)","v":4.1759760000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C72,-MATCH($C72,EL_List,0),0),Markups!$C:$C,0)+MATCH($C72,EL_List,0)+1,0)","v":1.34},{"$f":"D72*H72","v":136.37180000000001},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C72,-MATCH($C72,EL_List,0),0),Markups!C:C,0)+MATCH($C72,EL_List,0)+1,0)","v":0},{"$f":"D72*K72","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C73,-MATCH($C73,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C73,EL_List,0),0)","v":103.08999999999999},{"$f":"$D73*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C73,-MATCH($C73,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C73,EL_List,0),0)","v":98.914023999999984},{"$f":"$D73*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C73,-MATCH($C73,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C73,EL_List,0),0)","v":4.1759759999999995},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C73,-MATCH($C73,EL_List,0),0),Markups!$C:$C,0)+MATCH($C73,EL_List,0)+1,0)","v":1.3407517840653629},{"$f":"D73*H73","v":138.21810141929825},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C73,-MATCH($C73,EL_List,0),0),Markups!C:C,0)+MATCH($C73,EL_List,0)+1,0)","v":1.3317895954133958},{"$f":"D73*K73","v":137.29418939116695}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C78,PC_Table,2,FALSE)","v":"Satellite with DVR"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG9","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C79,-MATCH($C79,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C79,EL_List,0),0)","v":98.02},{"$f":"$D79*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C79,-MATCH($C79,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C79,EL_List,0),0)","v":93.422861999999995},{"$f":"$D79*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C79,-MATCH($C79,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C79,EL_List,0),0)","v":4.5971380000000002},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C79,-MATCH($C79,EL_List,0),0),Markups!$C:$C,0)+MATCH($C79,EL_List,0)+1,0)","v":1.34},{"$f":"D79*H79","v":131.3468},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C79,-MATCH($C79,EL_List,0),0),Markups!C:C,0)+MATCH($C79,EL_List,0)+1,0)","v":0},{"$f":"D79*K79","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C80,-MATCH($C80,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C80,EL_List,0),0)","v":107.99},{"$f":"$D80*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C80,-MATCH($C80,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C80,EL_List,0),0)","v":103.39286199999999},{"$f":"$D80*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C80,-MATCH($C80,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C80,EL_List,0),0)","v":4.5971380000000002},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C80,-MATCH($C80,EL_List,0),0),Markups!$C:$C,0)+MATCH($C80,EL_List,0)+1,0)","v":1.34},{"$f":"D80*H80","v":144.70660000000001},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C80,-MATCH($C80,EL_List,0),0),Markups!C:C,0)+MATCH($C80,EL_List,0)+1,0)","v":0},{"$f":"D80*K80","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C81,-MATCH($C81,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C81,EL_List,0),0)","v":123.03999999999999},{"$f":"$D81*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C81,-MATCH($C81,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C81,EL_List,0),0)","v":118.44286199999999},{"$f":"$D81*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C81,-MATCH($C81,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C81,EL_List,0),0)","v":4.5971379999999993},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C81,-MATCH($C81,EL_List,0),0),Markups!$C:$C,0)+MATCH($C81,EL_List,0)+1,0)","v":1.34},{"$f":"D81*H81","v":164.87360000000001},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C81,-MATCH($C81,EL_List,0),0),Markups!C:C,0)+MATCH($C81,EL_List,0)+1,0)","v":0},{"$f":"D81*K81","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C82,-MATCH($C82,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C82,EL_List,0),0)","v":124.35999999999999},{"$f":"$D82*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C82,-MATCH($C82,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C82,EL_List,0),0)","v":119.76286199999998},{"$f":"$D82*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C82,-MATCH($C82,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C82,EL_List,0),0)","v":4.5971380000000002},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C82,-MATCH($C82,EL_List,0),0),Markups!$C:$C,0)+MATCH($C82,EL_List,0)+1,0)","v":1.3409374669662175},{"$f":"D82*H82","v":166.7589833919188},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C82,-MATCH($C82,EL_List,0),0),Markups!C:C,0)+MATCH($C82,EL_List,0)+1,0)","v":1.3280565254826608},{"$f":"D82*K82","v":165.15710950902368}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C87,PC_Table,2,FALSE)","v":"Satellite with DVR & Video Server"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG10","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C88,-MATCH($C88,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C88,EL_List,0),0)","v":138.54},{"$f":"$D88*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C88,-MATCH($C88,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C88,EL_List,0),0)","v":132.042474},{"$f":"$D88*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C88,-MATCH($C88,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C88,EL_List,0),0)","v":6.4975260000000006},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C88,-MATCH($C88,EL_List,0),0),Markups!$C:$C,0)+MATCH($C88,EL_List,0)+1,0)","v":1.34},{"$f":"D88*H88","v":185.64359999999999},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C88,-MATCH($C88,EL_List,0),0),Markups!C:C,0)+MATCH($C88,EL_List,0)+1,0)","v":0},{"$f":"D88*K88","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C89,-MATCH($C89,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C89,EL_List,0),0)","v":152.70999999999998},{"$f":"$D89*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C89,-MATCH($C89,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C89,EL_List,0),0)","v":146.21247399999999},{"$f":"$D89*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C89,-MATCH($C89,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C89,EL_List,0),0)","v":6.4975259999999997},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C89,-MATCH($C89,EL_List,0),0),Markups!$C:$C,0)+MATCH($C89,EL_List,0)+1,0)","v":1.34},{"$f":"D89*H89","v":204.63139999999999},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C89,-MATCH($C89,EL_List,0),0),Markups!C:C,0)+MATCH($C89,EL_List,0)+1,0)","v":0},{"$f":"D89*K89","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C90,-MATCH($C90,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C90,EL_List,0),0)","v":167.76},{"$f":"$D90*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C90,-MATCH($C90,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C90,EL_List,0),0)","v":161.262474},{"$f":"$D90*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C90,-MATCH($C90,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C90,EL_List,0),0)","v":6.4975260000000015},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C90,-MATCH($C90,EL_List,0),0),Markups!$C:$C,0)+MATCH($C90,EL_List,0)+1,0)","v":1.34},{"$f":"D90*H90","v":224.79840000000002},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C90,-MATCH($C90,EL_List,0),0),Markups!C:C,0)+MATCH($C90,EL_List,0)+1,0)","v":0},{"$f":"D90*K90","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C91,-MATCH($C91,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C91,EL_List,0),0)","v":169.07999999999998},{"$f":"$D91*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C91,-MATCH($C91,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C91,EL_List,0),0)","v":162.58247399999999},{"$f":"$D91*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C91,-MATCH($C91,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C91,EL_List,0),0)","v":6.4975259999999997},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C91,-MATCH($C91,EL_List,0),0),Markups!$C:$C,0)+MATCH($C91,EL_List,0)+1,0)","v":1.3405654832704099},{"$f":"D91*H91","v":226.66281191136088},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C91,-MATCH($C91,EL_List,0),0),Markups!C:C,0)+MATCH($C91,EL_List,0)+1,0)","v":1.3303358531801104},{"$f":"D91*K91","v":224.93318605569306}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C96,PC_Table,2,FALSE)","v":"IP Base"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG11","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C97,-MATCH($C97,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C97,EL_List,0),0)","v":46.55},{"$f":"$D97*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C97,-MATCH($C97,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C97,EL_List,0),0)","v":44.366804999999992},{"$f":"$D97*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C97,-MATCH($C97,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C97,EL_List,0),0)","v":2.183195},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C97,-MATCH($C97,EL_List,0),0),Markups!$C:$C,0)+MATCH($C97,EL_List,0)+1,0)","v":1.34},{"$f":"D97*H97","v":62.377000000000002},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C97,-MATCH($C97,EL_List,0),0),Markups!C:C,0)+MATCH($C97,EL_List,0)+1,0)","v":0},{"$f":"D97*K97","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C98,-MATCH($C98,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C98,EL_List,0),0)","v":47.339999999999996},{"$f":"$D98*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C98,-MATCH($C98,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C98,EL_List,0),0)","v":45.156804999999999},{"$f":"$D98*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C98,-MATCH($C98,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C98,EL_List,0),0)","v":2.183195},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C98,-MATCH($C98,EL_List,0),0),Markups!$C:$C,0)+MATCH($C98,EL_List,0)+1,0)","v":1.34},{"$f":"D98*H98","v":63.435600000000001},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C98,-MATCH($C98,EL_List,0),0),Markups!C:C,0)+MATCH($C98,EL_List,0)+1,0)","v":0},{"$f":"D98*K98","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C99,-MATCH($C99,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C99,EL_List,0),0)","v":50.839999999999996},{"$f":"$D99*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C99,-MATCH($C99,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C99,EL_List,0),0)","v":48.656804999999999},{"$f":"$D99*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C99,-MATCH($C99,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C99,EL_List,0),0)","v":2.183195},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C99,-MATCH($C99,EL_List,0),0),Markups!$C:$C,0)+MATCH($C99,EL_List,0)+1,0)","v":1.34},{"$f":"D99*H99","v":68.125600000000006},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C99,-MATCH($C99,EL_List,0),0),Markups!C:C,0)+MATCH($C99,EL_List,0)+1,0)","v":0},{"$f":"D99*K99","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C100,-MATCH($C100,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C100,EL_List,0),0)","v":51.28},{"$f":"$D100*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C100,-MATCH($C100,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C100,EL_List,0),0)","v":49.096805000000003},{"$f":"$D100*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C100,-MATCH($C100,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C100,EL_List,0),0)","v":2.183195},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C100,-MATCH($C100,EL_List,0),0),Markups!$C:$C,0)+MATCH($C100,EL_List,0)+1,0)","v":1.3734150671668321},{"$f":"D100*H100","v":70.428724644315153},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C100,-MATCH($C100,EL_List,0),0),Markups!C:C,0)+MATCH($C100,EL_List,0)+1,0)","v":1.3345107690653033},{"$f":"D100*K100","v":68.433712237668757}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C105,PC_Table,2,FALSE)","v":"IP Video Client"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG12","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C106,-MATCH($C106,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C106,EL_List,0),0)","v":51.8},{"$f":"$D106*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C106,-MATCH($C106,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C106,EL_List,0),0)","v":49.370579999999997},{"$f":"$D106*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C106,-MATCH($C106,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C106,EL_List,0),0)","v":2.4294199999999999},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C106,-MATCH($C106,EL_List,0),0),Markups!$C:$C,0)+MATCH($C106,EL_List,0)+1,0)","v":1.34},{"$f":"D106*H106","v":69.412000000000006},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C106,-MATCH($C106,EL_List,0),0),Markups!C:C,0)+MATCH($C106,EL_List,0)+1,0)","v":0},{"$f":"D106*K106","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C107,-MATCH($C107,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C107,EL_List,0),0)","v":52.589999999999996},{"$f":"$D107*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C107,-MATCH($C107,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C107,EL_List,0),0)","v":50.160579999999996},{"$f":"$D107*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C107,-MATCH($C107,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C107,EL_List,0),0)","v":2.4294200000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C107,-MATCH($C107,EL_List,0),0),Markups!$C:$C,0)+MATCH($C107,EL_List,0)+1,0)","v":1.34},{"$f":"D107*H107","v":70.470600000000005},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C107,-MATCH($C107,EL_List,0),0),Markups!C:C,0)+MATCH($C107,EL_List,0)+1,0)","v":0},{"$f":"D107*K107","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C108,-MATCH($C108,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C108,EL_List,0),0)","v":56.089999999999996},{"$f":"$D108*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C108,-MATCH($C108,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C108,EL_List,0),0)","v":53.660579999999996},{"$f":"$D108*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C108,-MATCH($C108,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C108,EL_List,0),0)","v":2.4294199999999999},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C108,-MATCH($C108,EL_List,0),0),Markups!$C:$C,0)+MATCH($C108,EL_List,0)+1,0)","v":1.34},{"$f":"D108*H108","v":75.160600000000002},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C108,-MATCH($C108,EL_List,0),0),Markups!C:C,0)+MATCH($C108,EL_List,0)+1,0)","v":0},{"$f":"D108*K108","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C109,-MATCH($C109,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C109,EL_List,0),0)","v":56.53},{"$f":"$D109*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C109,-MATCH($C109,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C109,EL_List,0),0)","v":54.100580000000001},{"$f":"$D109*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C109,-MATCH($C109,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C109,EL_List,0),0)","v":2.4294200000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C109,-MATCH($C109,EL_List,0),0),Markups!$C:$C,0)+MATCH($C109,EL_List,0)+1,0)","v":1.3638643911481116},{"$f":"D109*H109","v":77.099254031602754},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C109,-MATCH($C109,EL_List,0),0),Markups!C:C,0)+MATCH($C109,EL_List,0)+1,0)","v":1.3349382801545535},{"$f":"D109*K109","v":75.46406097713691}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C114,PC_Table,2,FALSE)","v":"IP Video Server"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG13","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C115,-MATCH($C115,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C115,EL_List,0),0)","v":51.8},{"$f":"$D115*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C115,-MATCH($C115,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C115,EL_List,0),0)","v":49.370579999999997},{"$f":"$D115*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C115,-MATCH($C115,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C115,EL_List,0),0)","v":2.4294199999999999},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C115,-MATCH($C115,EL_List,0),0),Markups!$C:$C,0)+MATCH($C115,EL_List,0)+1,0)","v":1.34},{"$f":"D115*H115","v":69.412000000000006},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C115,-MATCH($C115,EL_List,0),0),Markups!C:C,0)+MATCH($C115,EL_List,0)+1,0)","v":0},{"$f":"D115*K115","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C116,-MATCH($C116,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C116,EL_List,0),0)","v":52.589999999999996},{"$f":"$D116*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C116,-MATCH($C116,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C116,EL_List,0),0)","v":50.160579999999996},{"$f":"$D116*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C116,-MATCH($C116,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C116,EL_List,0),0)","v":2.4294200000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C116,-MATCH($C116,EL_List,0),0),Markups!$C:$C,0)+MATCH($C116,EL_List,0)+1,0)","v":1.34},{"$f":"D116*H116","v":70.470600000000005},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C116,-MATCH($C116,EL_List,0),0),Markups!C:C,0)+MATCH($C116,EL_List,0)+1,0)","v":0},{"$f":"D116*K116","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C117,-MATCH($C117,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C117,EL_List,0),0)","v":56.089999999999996},{"$f":"$D117*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C117,-MATCH($C117,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C117,EL_List,0),0)","v":53.660579999999996},{"$f":"$D117*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C117,-MATCH($C117,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C117,EL_List,0),0)","v":2.4294199999999999},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C117,-MATCH($C117,EL_List,0),0),Markups!$C:$C,0)+MATCH($C117,EL_List,0)+1,0)","v":1.34},{"$f":"D117*H117","v":75.160600000000002},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C117,-MATCH($C117,EL_List,0),0),Markups!C:C,0)+MATCH($C117,EL_List,0)+1,0)","v":0},{"$f":"D117*K117","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C118,-MATCH($C118,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C118,EL_List,0),0)","v":56.53},{"$f":"$D118*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C118,-MATCH($C118,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C118,EL_List,0),0)","v":54.100580000000001},{"$f":"$D118*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C118,-MATCH($C118,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C118,EL_List,0),0)","v":2.4294200000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C118,-MATCH($C118,EL_List,0),0),Markups!$C:$C,0)+MATCH($C118,EL_List,0)+1,0)","v":1.3640428408348682},{"$f":"D118*H118","v":77.109341792395099},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C118,-MATCH($C118,EL_List,0),0),Markups!C:C,0)+MATCH($C118,EL_List,0)+1,0)","v":1.3349405407359332},{"$f":"D118*K118","v":75.464188767802298}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C123,PC_Table,2,FALSE)","v":"IP with DVR"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG14","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C124,-MATCH($C124,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C124,EL_List,0),0)","v":80.28},{"$f":"$D124*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C124,-MATCH($C124,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C124,EL_List,0),0)","v":76.514867999999993},{"$f":"$D124*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C124,-MATCH($C124,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C124,EL_List,0),0)","v":3.7651320000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C124,-MATCH($C124,EL_List,0),0),Markups!$C:$C,0)+MATCH($C124,EL_List,0)+1,0)","v":1.34},{"$f":"D124*H124","v":107.57520000000001},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C124,-MATCH($C124,EL_List,0),0),Markups!C:C,0)+MATCH($C124,EL_List,0)+1,0)","v":0},{"$f":"D124*K124","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C125,-MATCH($C125,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C125,EL_List,0),0)","v":86.36},{"$f":"$D125*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C125,-MATCH($C125,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C125,EL_List,0),0)","v":82.594867999999991},{"$f":"$D125*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C125,-MATCH($C125,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C125,EL_List,0),0)","v":3.7651320000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C125,-MATCH($C125,EL_List,0),0),Markups!$C:$C,0)+MATCH($C125,EL_List,0)+1,0)","v":1.34},{"$f":"D125*H125","v":115.72240000000001},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C125,-MATCH($C125,EL_List,0),0),Markups!C:C,0)+MATCH($C125,EL_List,0)+1,0)","v":0},{"$f":"D125*K125","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C126,-MATCH($C126,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C126,EL_List,0),0)","v":101.85},{"$f":"$D126*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C126,-MATCH($C126,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C126,EL_List,0),0)","v":98.084867999999986},{"$f":"$D126*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C126,-MATCH($C126,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C126,EL_List,0),0)","v":3.7651320000000008},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C126,-MATCH($C126,EL_List,0),0),Markups!$C:$C,0)+MATCH($C126,EL_List,0)+1,0)","v":1.34},{"$f":"D126*H126","v":136.47900000000001},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C126,-MATCH($C126,EL_List,0),0),Markups!C:C,0)+MATCH($C126,EL_List,0)+1,0)","v":0},{"$f":"D126*K126","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C127,-MATCH($C127,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C127,EL_List,0),0)","v":103.16999999999999},{"$f":"$D127*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C127,-MATCH($C127,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C127,EL_List,0),0)","v":99.404867999999979},{"$f":"$D127*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C127,-MATCH($C127,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C127,EL_List,0),0)","v":3.7651319999999999},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C127,-MATCH($C127,EL_List,0),0),Markups!$C:$C,0)+MATCH($C127,EL_List,0)+1,0)","v":1.3555750795999646},{"$f":"D127*H127","v":139.85468096232833},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C127,-MATCH($C127,EL_List,0),0),Markups!C:C,0)+MATCH($C127,EL_List,0)+1,0)","v":1.3268158659909992},{"$f":"D127*K127","v":136.88759289429137}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C132,PC_Table,2,FALSE)","v":"IP with DVR & Video Server"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG15","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C133,-MATCH($C133,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C133,EL_List,0),0)","v":96.04},{"$f":"$D133*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C133,-MATCH($C133,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C133,EL_List,0),0)","v":91.535724000000002},{"$f":"$D133*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C133,-MATCH($C133,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C133,EL_List,0),0)","v":4.5042760000000008},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C133,-MATCH($C133,EL_List,0),0),Markups!$C:$C,0)+MATCH($C133,EL_List,0)+1,0)","v":1.34},{"$f":"D133*H133","v":128.6936},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C133,-MATCH($C133,EL_List,0),0),Markups!C:C,0)+MATCH($C133,EL_List,0)+1,0)","v":0},{"$f":"D133*K133","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C134,-MATCH($C134,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C134,EL_List,0),0)","v":102.12},{"$f":"$D134*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C134,-MATCH($C134,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C134,EL_List,0),0)","v":97.615724},{"$f":"$D134*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C134,-MATCH($C134,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C134,EL_List,0),0)","v":4.5042760000000008},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C134,-MATCH($C134,EL_List,0),0),Markups!$C:$C,0)+MATCH($C134,EL_List,0)+1,0)","v":1.34},{"$f":"D134*H134","v":136.8408},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C134,-MATCH($C134,EL_List,0),0),Markups!C:C,0)+MATCH($C134,EL_List,0)+1,0)","v":0},{"$f":"D134*K134","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C135,-MATCH($C135,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C135,EL_List,0),0)","v":117.61},{"$f":"$D135*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C135,-MATCH($C135,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C135,EL_List,0),0)","v":113.10572400000001},{"$f":"$D135*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C135,-MATCH($C135,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C135,EL_List,0),0)","v":4.5042759999999999},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C135,-MATCH($C135,EL_List,0),0),Markups!$C:$C,0)+MATCH($C135,EL_List,0)+1,0)","v":1.34},{"$f":"D135*H135","v":157.59740000000002},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C135,-MATCH($C135,EL_List,0),0),Markups!C:C,0)+MATCH($C135,EL_List,0)+1,0)","v":0},{"$f":"D135*K135","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C136,-MATCH($C136,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C136,EL_List,0),0)","v":118.93},{"$f":"$D136*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C136,-MATCH($C136,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C136,EL_List,0),0)","v":114.42572400000002},{"$f":"$D136*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C136,-MATCH($C136,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C136,EL_List,0),0)","v":4.5042760000000008},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C136,-MATCH($C136,EL_List,0),0),Markups!$C:$C,0)+MATCH($C136,EL_List,0)+1,0)","v":1.3611478855460541},{"$f":"D136*H136","v":161.88131802799222},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C136,-MATCH($C136,EL_List,0),0),Markups!C:C,0)+MATCH($C136,EL_List,0)+1,0)","v":1.3286577874455761},{"$f":"D136*K136","v":158.01727066090237}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C141,PC_Table,2,FALSE)","v":"OTT"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG16","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C142,-MATCH($C142,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C142,EL_List,0),0)","v":57.67},{"$f":"$D142*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C142,-MATCH($C142,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C142,EL_List,0),0)","v":54.965277},{"$f":"$D142*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C142,-MATCH($C142,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C142,EL_List,0),0)","v":2.7047230000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C142,-MATCH($C142,EL_List,0),0),Markups!$C:$C,0)+MATCH($C142,EL_List,0)+1,0)","v":1.34},{"$f":"D142*H142","v":77.277800000000013},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C142,-MATCH($C142,EL_List,0),0),Markups!C:C,0)+MATCH($C142,EL_List,0)+1,0)","v":0},{"$f":"D142*K142","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C143,-MATCH($C143,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C143,EL_List,0),0)","v":49.28},{"$f":"$D143*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C143,-MATCH($C143,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C143,EL_List,0),0)","v":46.575277},{"$f":"$D143*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C143,-MATCH($C143,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C143,EL_List,0),0)","v":2.7047230000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C143,-MATCH($C143,EL_List,0),0),Markups!$C:$C,0)+MATCH($C143,EL_List,0)+1,0)","v":1.34},{"$f":"D143*H143","v":66.035200000000003},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C143,-MATCH($C143,EL_List,0),0),Markups!C:C,0)+MATCH($C143,EL_List,0)+1,0)","v":0},{"$f":"D143*K143","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C144,-MATCH($C144,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C144,EL_List,0),0)","v":52.36},{"$f":"$D144*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C144,-MATCH($C144,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C144,EL_List,0),0)","v":49.655276999999998},{"$f":"$D144*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C144,-MATCH($C144,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C144,EL_List,0),0)","v":2.7047230000000004},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C144,-MATCH($C144,EL_List,0),0),Markups!$C:$C,0)+MATCH($C144,EL_List,0)+1,0)","v":1.34},{"$f":"D144*H144","v":70.162400000000005},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C144,-MATCH($C144,EL_List,0),0),Markups!C:C,0)+MATCH($C144,EL_List,0)+1,0)","v":1.3416204167987258},{"$f":"D144*K144","v":70.247245023581286}]
[]
[]
[]
[null,null,{"$f":"VLOOKUP(C149,PC_Table,2,FALSE)","v":"Thin-client"},null,null,null,null,"Base Case",null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,"PG17","MPC","Mtrls, Lbr, Ovrhd","Depreciation",null,"Markup","MSP",null,"Markup","MSP"]
[null,null,"Baseline",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C150,-MATCH($C150,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C150,EL_List,0),0)","v":40.44},{"$f":"$D150*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C150,-MATCH($C150,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C150,EL_List,0),0)","v":38.543363999999997},{"$f":"$D150*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C150,-MATCH($C150,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C150,EL_List,0),0)","v":1.896636},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C150,-MATCH($C150,EL_List,0),0),Markups!$C:$C,0)+MATCH($C150,EL_List,0)+1,0)","v":1.34},{"$f":"D150*H150","v":54.189599999999999},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C150,-MATCH($C150,EL_List,0),0),Markups!C:C,0)+MATCH($C150,EL_List,0)+1,0)","v":0},{"$f":"D150*K150","v":0}]
[null,null,"EL 1",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C151,-MATCH($C151,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C151,EL_List,0),0)","v":45.43},{"$f":"$D151*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C151,-MATCH($C151,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C151,EL_List,0),0)","v":43.533363999999999},{"$f":"$D151*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C151,-MATCH($C151,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C151,EL_List,0),0)","v":1.8966360000000002},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C151,-MATCH($C151,EL_List,0),0),Markups!$C:$C,0)+MATCH($C151,EL_List,0)+1,0)","v":1.34},{"$f":"D151*H151","v":60.876200000000004},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C151,-MATCH($C151,EL_List,0),0),Markups!C:C,0)+MATCH($C151,EL_List,0)+1,0)","v":0},{"$f":"D151*K151","v":0}]
[null,null,"EL 2",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C152,-MATCH($C152,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C152,EL_List,0),0)","v":47.78},{"$f":"$D152*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C152,-MATCH($C152,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C152,EL_List,0),0)","v":45.883364},{"$f":"$D152*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C152,-MATCH($C152,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C152,EL_List,0),0)","v":1.896636},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C152,-MATCH($C152,EL_List,0),0),Markups!$C:$C,0)+MATCH($C152,EL_List,0)+1,0)","v":1.34},{"$f":"D152*H152","v":64.025200000000012},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C152,-MATCH($C152,EL_List,0),0),Markups!C:C,0)+MATCH($C152,EL_List,0)+1,0)","v":0},{"$f":"D152*K152","v":0}]
[null,null,"EL 3",{"$f":"OFFSET('MPC Breakdown'!$E$1,\nMATCH(OFFSET($C153,-MATCH($C153,EL_List,0),0),'MPC Breakdown'!C:C,0)+MATCH($C153,EL_List,0),0)","v":48.22},{"$f":"$D153*OFFSET('MPC Breakdown'!F$1,\nMATCH(OFFSET($C153,-MATCH($C153,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C153,EL_List,0),0)","v":46.323363999999998},{"$f":"$D153*OFFSET('MPC Breakdown'!G$1,\nMATCH(OFFSET($C153,-MATCH($C153,EL_List,0),0),'MPC Breakdown'!$C:$C,0)+MATCH($C153,EL_List,0),0)","v":1.8966360000000002},null,{"$f":"OFFSET(Markups!$Q$1,\nMATCH(OFFSET($C153,-MATCH($C153,EL_List,0),0),Markups!$C:$C,0)+MATCH($C153,EL_List,0)+1,0)","v":1.34},{"$f":"D153*H153","v":64.614800000000002},null,{"$f":"OFFSET(Markups!$E$1,\nMATCH(OFFSET($C153,-MATCH($C153,EL_List,0),0),Markups!C:C,0)+MATCH($C153,EL_List,0)+1,0)","v":1.3322901804230611},{"$f":"D153*K153","v":64.243032500000012}]

{"sheet":"BASE Rev & Cost","index":20,"n_rows":704,"n_cols":41,"rows_kept":704,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Base Case Revenue & Cost",null,null,"Navigation"]
[]
[]
[null,null,"INDUSTRY TOTAL FOR SELECTED Product Groups"]
[]
[null,null,null,null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(F7,0,-1)+1","v":2012},{"$f":"OFFSET(G7,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Industry Total Unit Sales (MM)",null,{"$f":"SUMIF($C$1:$C$646,\"Total Unit Sales (MM)\",E$1:E$646)\n+\n(E$682*E$694)","v":47.777739756989604},{"$f":"SUMIF($C$1:$C$646,\"Total Unit Sales (MM)\",F$1:F$646)\n+\n(F$682*F$694)","v":41.124885187597698},44.055479992303248,48.978825511065651,50.983569050858875,54.033186373126512,54.573518236857765,55.119253419226339,55.670445953418607,56.227150412952788,56.789421917082315,57.357316136253147,57.930889297615678,58.510198190591836,59.095300172497758,59.686253174222742,60.28311570596496,60.885946863024607,61.494806331654857,62.109754394971404,62.730851938921127,63.35816045831033,63.991742062893444,64.63165948352237,65.277976078357597,65.93075583914117,66.590063397532589,67.255964031507915,67.928523671823001,68.607808908541216,69.293886997626629,69.986825867602903,70.686694126278937,71.393561067541725,72.107496678217132,72.828571644999315,73.556857361449318]
[null,null,"Industry Total Revenues ($MM)",null,{"$f":"SUMIF($C$1:$C$646,\"Total Revenues ($MM)\",E$1:E$646)\n+\n(E$683*E$694)","v":5701.352432532648},{"$f":"SUMIF($C$1:$C$646,\"Total Revenues ($MM)\",F$1:F$646)\n+\n(F$683*F$694)","v":4732.2287932459003},5086.585798746135,5788.9955677425423,5959.9070690620756,6110.5545833008819,6171.6601291338902,6233.3767304252297,5815.971254812066,5426.3224117375676,5062.5996928931318,4723.0921022100183,4406.2004493306085,4110.4301322576157,3834.3843787639007,3576.7579179843351,3317.2894137296898,3076.6435153779012,2853.454775920316,2646.4568018769523,2454.4750676631597,2276.4202512231977,2111.2820531164803,1958.1234639854254,1816.0754478779932,1684.3320112575914,1562.145629721457,1448.8230064782888,1343.7211385183541,1246.2436681551405,1155.8374992368745,1071.9896588279739,994.22438655332985,922.1004350900829,855.20856648964559,793.16923012385712,735.63040907973539]
[null,null,"Industry Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"SUMIF($C$1:$C$646,\"Total Mats, Lab, Ovrhd ($MM)\",E$1:E$646)\n+\n(E$684*E$694)","v":4061.1778230122241},{"$f":"SUMIF($C$1:$C$646,\"Total Mats, Lab, Ovrhd ($MM)\",F$1:F$646)\n+\n(F$684*F$694)","v":3370.3509280647077},3622.625553430742,4122.7128841560507,4244.1335211250498,4350.6128623911663,4394.1189910150779,4438.0601809252285,4141.9073772190222,3865.3669693938755,3607.1519733590026,3366.058918440644,3140.9625034899395,2930.8105888265791,2734.6195034153152,2551.4696478942737,2366.3785602750881,2194.7145227265651,2035.5034976766153,1887.8421070939155,1750.8925066376892,1623.8776316516946,1506.0767880277317,1396.8215629208512,1295.4920321132543,1201.5132425071445,1114.3519497878526,1033.5135927464441,958.53948709383474,889.00422284385388,824.51325049777165,764.70064233407618,709.22701610085153,657.77760932959904,610.0604933439779,565.80491682958598,524.75976956604688]
[null,null,"Industry Total Depreciation ($MM)",null,{"$f":"SUMIF($C$1:$C$646,\"Total Depreciation ($MM)\",E$1:E$646)\n+\n(E$685*E$694)","v":193.56279828079619},{"$f":"SUMIF($C$1:$C$646,\"Total Depreciation ($MM)\",F$1:F$646)\n+\n(F$685*F$694)","v":161.16309674566637},173.33399787234336,197.43306192047396,203.55832145858747,209.50249828113289,211.59752326394425,213.7134984965837,198.21009483733189,183.83135352609531,170.49568825932121,158.12743124307823,146.65640384701879,136.01751840436194,126.15040889847249,116.99908844051863,108.51163159470386,100.63987974855826,93.339167856532413,86.568071006411785,80.288169370546612,74.463830208208421,69.062005682134796,64.052045342054612,59.405522211207817,55.096071489059234,51.099240954990151,47.392352224144503,43.954372068183069,40.765793070806929,37.808522940879449,35.065781855098649,32.522007247733129,30.162765507189629,27.974670078370519,25.94530550612614,24.06315698881799]
[]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E18=Announcement_Year,\"Ancmt Yr\",\nIF(E18=Base_Year,\"Base Yr\",\nIF(E18=Standard_Year,\"Std Yr\",\nIF(E18=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J18=Announcement_Year,\"Ancmt Yr\",\nIF(J18=Base_Year,\"Base Yr\",\nIF(J18=Standard_Year,\"Std Yr\",\nIF(J18=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG1",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F18,0,-1)+1","v":2012},{"$f":"OFFSET(G18,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE18,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.23520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.23520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.23520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.23520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.23520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.23520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.23520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.23520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":97.553056608762859},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":89.580467243554793},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":82.259443122900208},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.536734637611573},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.363444038736887},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.694669778845935},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.489179919764958},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.709112231284429},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.319698799502312},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.289013141736284},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.587737988640349},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.188952044484594},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.06793417459501},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.201983595706857},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.570254761382699},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.153605741531116},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.934458993211415},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.896673510038379},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.02542742026311},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.307110179604894},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.729223574696693},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.280290817090748},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.949773066617997},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.727992776932165},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.606063305691066},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.575824277393258},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.629782228730555},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7610561047390441},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.9633272093140359}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.8378852914552333},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.9593562028685341},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.2727050066363166},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0520438828801773},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3437021146520078},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.63536034642383854},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64171394988807695},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64813108938695774},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.57278585024572393},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49586889321272676},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41735631845404497},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33722390531086838},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.25544710827298278},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1720010529038084},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.6860531716423245E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E20*E21","v":938.894511514805},{"$f":"F20*F21","v":633.09339808297932},453.91167092101045,430.46969230655225,248.983662890479,67.497633474405774,68.172609809149833,68.854335907241335,55.877010473719473,44.420167145540439,34.331498339853539,25.472792648926116,17.718691199550204,10.955550266321886,5.0804012674883294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":667.80623800355272},{"$f":"OFFSET(F23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":450.29949083051309},{"$f":"OFFSET(G23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":322.85314444389184},{"$f":"OFFSET(H23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":306.1795998040111},{"$f":"OFFSET(I23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":177.09427544844442},{"$f":"OFFSET(J23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.008951092877716},{"$f":"OFFSET(K23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.489040603806494},{"$f":"OFFSET(L23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.973931009844563},{"$f":"OFFSET(M23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.743566180971662},{"$f":"OFFSET(N23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.594672616727308},{"$f":"OFFSET(O23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.418918707249556},{"$f":"OFFSET(P23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.11799901021752},{"$f":"OFFSET(Q23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.602749688277088},{"$f":"OFFSET(R23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7923395215159621},{"$f":"OFFSET(S23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6135301851068111},{"$f":"OFFSET(T23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.861307903018179},{"$f":"OFFSET(F24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.158268932904278},{"$f":"OFFSET(G24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.886908482235366},{"$f":"OFFSET(H24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.06643923072933},{"$f":"OFFSET(I24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.7144282011667649},{"$f":"OFFSET(J24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3624171716042022},{"$f":"OFFSET(K24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3860413433202443},{"$f":"OFFSET(L24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4099017567534471},{"$f":"OFFSET(M24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9556953665801819},{"$f":"OFFSET(N24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5547058500939155},{"$f":"OFFSET(O24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2016024418948739},{"$f":"OFFSET(P24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.8915477427124141},{"$f":"OFFSET(Q24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.62015419198425714},{"$f":"OFFSET(R24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.38344425932126602},{"$f":"OFFSET(S24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17781404436209156},{"$f":"OFFSET(T24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":111.46120000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":111.46120000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":111.46120000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":111.46120000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":111.46120000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":111.46120000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":111.46120000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":111.46120000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":102.35195823305872},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":93.98717539504149},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":86.30601007773511},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":79.252593178059172},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.775621533074343},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.827984765444057},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.366422625202446},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":56.35121033549747},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":51.745869653665522},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.516903546034619},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.633552546608279},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.067571027500371},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.793021753819538},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.786087228694456},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.024896456253952},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.489365862519659},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.161053217145884},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.023023493503942},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.059725691441546},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.256879726785257},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.601372564874762},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.081162842653995},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.685193285586342},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.403310282356429},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.226190032383741},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.145270728980465},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.152690284886575},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.24122914722747},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.4042577859578902}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.0703082331641873},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.7674849622948274},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.4181640053090536},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.241635106304142},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8749616917216063},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50828827713907088},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51337115991046156},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51850487150956626},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.54005523023168256},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.56198474564109036},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.58429884583566294},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.60700302955956309},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.63010286707335761},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.65360400103447203},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.67751214738810139},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.70183309626869983},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.70885142723138683},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.71593994150370066},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.72309934091873762},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.73033033432792505},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.73763363767120427},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.74500997404791636},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.75246007378839552},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.75998467452627949},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76758452127154231},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77526036648425778},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.78301297014910032},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79084309985059131},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79875153084909722},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.80673904615758818},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81480643661916408},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.82295450098535572},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.83118404599520923},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.83949588645516138},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.84789084531971304},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.85636975377291014},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.86493345131063926}]
[null,null,"Revenues ($MM)",null,{"$f":"E27*E28","v":788.06504003836028},{"$f":"F27*F28","v":531.3895948793363},{"$f":"G27*G28","v":380.99266182855354},{"$f":"H27*H28","v":361.3165389107873},{"$f":"I27*I28","v":208.98548011332034},{"$f":"J27*J28","v":56.654421315853419},{"$f":"K27*K28","v":57.220965529011949},{"$f":"L27*L28","v":57.793175184302079},{"$f":"M27*M28","v":55.275710368218085},{"$f":"N27*N28","v":52.819358857906934},{"$f":"O27*O28","v":50.428502077101719},{"$f":"P27*P28","v":48.106564159533477},{"$f":"Q27*Q28","v":45.856127781035724},{"$f":"R27*R28","v":43.679038223764977},{"$f":"S27*S28","v":41.576496770326678},{"$f":"T27*T28","v":39.549144428250948},{"$f":"U27*U28","v":36.680133557330116},{"$f":"V27*V28","v":34.019249145185015},{"$f":"W27*W28","v":31.551393088395553},{"$f":"X27*X28","v":29.262562544222231},{"$f":"Y27*Y28","v":27.139770477185657},{"$f":"Z27*Z28","v":25.170971969430294},{"$f":"AA27*AA28","v":23.344995876750179},{"$f":"AB27*AB28","v":21.6514814424871},{"$f":"AC27*AC28","v":20.080819509642264},{"$f":"AD27*AD28","v":18.6240979976338},{"$f":"AE27*AE28","v":17.273051334330059},{"$f":"AF27*AF28","v":16.020013556431451},{"$f":"AG27*AG28","v":14.857874812088115},{"$f":"AH27*AH28","v":13.780041018945122},{"$f":"AI27*AI28","v":12.780396448711446},{"$f":"AJ27*AJ28","v":11.853269025953878},{"$f":"AK27*AK28","v":10.993398144218226},{"$f":"AL27*AL28","v":10.195904816863379},{"$f":"AM27*AM28","v":9.4562639932414285},{"$f":"AN27*AN28","v":8.7702788831431384},{"$f":"AO27*AO28","v":8.1340571438235081}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":561.81919251218255},{"$f":"OFFSET(F30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":378.83278401736038},{"$f":"OFFSET(G30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":271.61335517581881},{"$f":"OFFSET(H30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":257.58605675779506},{"$f":"OFFSET(I30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":148.9877709564698},{"$f":"OFFSET(J30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.389485155144556},{"$f":"OFFSET(K30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.793380006695998},{"$f":"OFFSET(L30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.201313806762968},{"$f":"OFFSET(M30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.406588779903146},{"$f":"OFFSET(N30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.655432020072865},{"$f":"OFFSET(O30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.950967086646962},{"$f":"OFFSET(P30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.295635077694875},{"$f":"OFFSET(Q30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.691277207808774},{"$f":"OFFSET(R30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.139208996493352},{"$f":"OFFSET(S30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.640286849741859},{"$f":"OFFSET(T30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.194967748025046},{"$f":"OFFSET(U30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.149622137044819},{"$f":"OFFSET(V30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.252651892397438},{"$f":"OFFSET(W30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.493293430062575},{"$f":"OFFSET(X30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.86156398795703},{"$f":"OFFSET(Y30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.348204982822505},{"$f":"OFFSET(Z30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.944629476170839},{"$f":"OFFSET(AA30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.64287345120346},{"$f":"OFFSET(AB30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.43555062424606},{"$f":"OFFSET(AC30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.315810534294151},{"$f":"OFFSET(AD30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.277299672865908},{"$f":"OFFSET(AE30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.314125433609414},{"$f":"OFFSET(AF30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.420822677111056},{"$f":"OFFSET(AG30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.592322721190774},{"$f":"OFFSET(AH30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.823924580732136},{"$f":"OFFSET(AI30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1112682938595029},{"$f":"OFFSET(AJ30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4503101831124461},{"$f":"OFFSET(AK30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.8372999112471335},{"$f":"OFFSET(AL30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.268759201477109},{"$f":"OFFSET(AM30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.7414621014102112},{"$f":"OFFSET(AN30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2524166786973332},{"$f":"OFFSET(AO30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7988480445325035}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.289046322414546},{"$f":"OFFSET(F31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.726615146323422},{"$f":"OFFSET(G31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.709526785788295},{"$f":"OFFSET(H31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.053151384583463},{"$f":"OFFSET(I31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.9715425609334121},{"$f":"OFFSET(J31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.889933737283362},{"$f":"OFFSET(K31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9088330746561954},{"$f":"OFFSET(L31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9279214054027578},{"$f":"OFFSET(M31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8439413456327429},{"$f":"OFFSET(N31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7619999634397712},{"$f":"OFFSET(O31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6822434186528235},{"$f":"OFFSET(P31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6047859368823454},{"$f":"OFFSET(Q31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5297136735611678},{"$f":"OFFSET(R31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4570881854208111},{"$f":"OFFSET(S31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3869495460243142},{"$f":"OFFSET(T31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3193191387293906},{"$f":"OFFSET(U31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2236118609627267},{"$f":"OFFSET(V31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1348474696809252},{"$f":"OFFSET(W31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0525223075460444},{"$f":"OFFSET(X31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.97616925399985377},{"$f":"OFFSET(Y31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.90535507477873001},{"$f":"OFFSET(Z31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.83967796370251468},{"$f":"OFFSET(AA31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.77876526278920888},{"$f":"OFFSET(AB31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.7222713477592354},{"$f":"OFFSET(AC31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.66987566693141809},{"$f":"OFFSET(AD31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.62128092238319632},{"$f":"OFFSET(AE31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.57621138305480946},{"$f":"OFFSET(AF31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.53441132022584747},{"$f":"OFFSET(AG31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.4956435564869211},{"$f":"OFFSET(AH31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.45968811997317771},{"$f":"OFFSET(AI31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.42634099622366578},{"$f":"OFFSET(AJ31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.39541297058447727},{"$f":"OFFSET(AK31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.36672855458736148},{"$f":"OFFSET(AL31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.34012499021198012},{"$f":"OFFSET(AM31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31545132638189849},{"$f":"OFFSET(AN31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2925675624542628},{"$f":"OFFSET(AO31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.27134385384324927}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":112.51980000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":112.51980000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":112.51980000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":112.51980000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":112.51980000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":112.51980000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":112.51980000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":112.51980000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":103.32404343387763},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":94.879816277009297},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":87.125699281406796},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":80.005292728560093},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":73.466806205004247},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":67.462681903754969},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.949248711688497},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":56.886404566863696},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.237324775406272},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.968194166392486},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.047961136555628},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.448111795854842},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.142462571149636},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.106969759479121},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.31955464572787},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.759942912668617},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.409517175327483},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.251181567077737},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.269237392526406},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.44926894275256},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.778038642372369},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.243390765780909},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.834163022249159},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.540105366788522},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.351805446252255},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.260620138404541},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.258612686005357},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.338494968654611},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.4935744925088255}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7675770582910468},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1918712405737069},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.85454100132726341},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81040877657603549},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46874042293040158},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12707206928476772},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12834278997761539},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12962621787739156},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18001841007722755},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23140548349927245},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28380229654875061},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33722390531086838},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39168556601857357},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44720273754990181},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50379108395525485},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.56146647701495989},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.56708114178510949},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.57275195320296057},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.57847947273499012},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.58426426746234006},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59010691013696348},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59600797923833315},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.60196805903071648},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.60798773962102359},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61406761701723389},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62020829318740622},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6264103761192803},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6326744798804731},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.63900122467927778},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64539123692607059},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.65184514929533133},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6583636007882846},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66494723679616741},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.67159670916412917},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.67831267625577052},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68509580301832818},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.69194676104851149}]
[null,null,"Revenues ($MM)",null,{"$f":"E34*E35","v":198.88741708349696},{"$f":"F34*F35","v":134.1091136151054},{"$f":"G34*G35","v":96.152782561143425},{"$f":"H34*H35","v":91.187033458580217},{"$f":"I34*I35","v":52.742578640044208},{"$f":"J34*J35","v":14.298123821508209},{"$f":"K34*K35","v":14.44110505972329},{"$f":"L34*L35","v":14.585516110320526},{"$f":"M34*M35","v":18.600230021717053},{"$f":"N34*N35","v":21.955709759903478},{"$f":"O34*O35","v":24.726473544479081},{"$f":"P34*P35","v":26.979697259464256},{"$f":"Q34*Q35","v":28.77588757198394},{"$f":"R34*R35","v":30.169496029817445},{"$f":"S34*S35","v":31.209479158675222},{"$f":"T34*T35","v":31.939809162204686},{"$f":"U34*U35","v":29.622801777436976},{"$f":"V34*V35","v":27.473876900420155},{"$f":"W34*W35","v":25.480841333326037},{"$f":"X34*X35","v":23.632386408639967},{"$f":"Y34*Y35","v":21.918023822738927},{"$f":"Z34*Z35","v":20.328026124290087},{"$f":"AA34*AA35","v":18.853371519795264},{"$f":"AB34*AB35","v":17.485692683103071},{"$f":"AC34*AC35","v":16.217229278429059},{"$f":"AD34*AD35","v":15.04078392749517},{"$f":"AE34*AE35","v":13.949681370942008},{"$f":"AF34*AF35","v":12.937730592291889},{"$f":"AG34*AG35","v":11.999189689550747},{"$f":"AH34*AH35","v":11.128733295126924},{"$f":"AI34*AI35","v":10.321422359204618},{"$f":"AJ34*AJ35","v":9.572676125119953},{"$f":"AK34*AK35","v":8.8782461377254567},{"$f":"AL34*AL35","v":8.2341921372639391},{"$f":"AM34*AM35","v":7.6368597019714626},{"$f":"AN34*AN35","v":7.0828595125513765},{"$f":"AO34*AO35","v":6.5690481208642479}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":141.85118400409559},{"$f":"OFFSET(F37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":95.649774284393331},{"$f":"OFFSET(G37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.578426185003252},{"$f":"OFFSET(H37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.036737122943848},{"$f":"OFFSET(I37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.617247673232477},{"$f":"OFFSET(J37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.197758223521106},{"$f":"OFFSET(K37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.299735805756317},{"$f":"OFFSET(L37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.402733163813881},{"$f":"OFFSET(M37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.26612155771226},{"$f":"OFFSET(N37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.65932863306822},{"$f":"OFFSET(O37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.635502536883934},{"$f":"OFFSET(P37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.242554689723598},{"$f":"OFFSET(Q37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.523639869791261},{"$f":"OFFSET(R37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.517594201747876},{"$f":"OFFSET(S37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.259334631263471},{"$f":"OFFSET(T37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.780223168273714},{"$f":"OFFSET(U37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.127679001854428},{"$f":"OFFSET(V37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.595015233524034},{"$f":"OFFSET(W37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.173535387788565},{"$f":"OFFSET(X37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.855173856979196},{"$f":"OFFSET(Y37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.632450136250842},{"$f":"OFFSET(Z37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.498426378508205},{"$f":"OFFSET(AA37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.446668028421817},{"$f":"OFFSET(AB37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.471207312168037},{"$f":"OFFSET(AC37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.566509375730281},{"$f":"OFFSET(AD37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.727440879627153},{"$f":"OFFSET(AE37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9492408718710834},{"$f":"OFFSET(AF37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.227493773887895},{"$f":"OFFSET(AG37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5581043261169913},{"$f":"OFFSET(AH37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9372743511311024},{"$f":"OFFSET(AI37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.3614812024274991},{"$f":"OFFSET(AJ37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.8274577766070106},{"$f":"OFFSET(AK37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3321739755282129},{"$f":"OFFSET(AL37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8728195132512662},{"$f":"OFFSET(AM37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4467879702164685},{"$f":"OFFSET(AN37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0516620041794082},{"$f":"OFFSET(AO37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6851996339882716}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.5722615806036364},{"$f":"OFFSET(F38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.4316537865808554},{"$f":"OFFSET(G38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1773816964470738},{"$f":"OFFSET(H38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0132878461458659},{"$f":"OFFSET(I38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.742885640233353},{"$f":"OFFSET(J38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.4724834343208405},{"$f":"OFFSET(K38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.47720826866404886},{"$f":"OFFSET(L38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.48198035135068945},{"$f":"OFFSET(M38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.61464711521091431},{"$f":"OFFSET(N38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.72552939671049388},{"$f":"OFFSET(O38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.81708966048851439},{"$f":"OFFSET(P38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.8915477427124141},{"$f":"OFFSET(Q38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.95090309437586074},{"$f":"OFFSET(R38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.99695507423529151},{"$f":"OFFSET(S38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.031321457300131},{"$f":"OFFSET(T38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0554553109835125},{"$f":"OFFSET(U38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.97888948877018123},{"$f":"OFFSET(V38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.90787797574474038},{"$f":"OFFSET(W38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.8420178460368356},{"$f":"OFFSET(X38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.78093540319988297},{"$f":"OFFSET(Y38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.72428405982298405},{"$f":"OFFSET(Z38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.67174237096201184},{"$f":"OFFSET(AA38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.62301221023136721},{"$f":"OFFSET(AB38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.57781707820738826},{"$f":"OFFSET(AC38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.53590053354513456},{"$f":"OFFSET(AD38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.49702473790655705},{"$f":"OFFSET(AE38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.46096910644384753},{"$f":"OFFSET(AF38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.42752905618067799},{"$f":"OFFSET(AG38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.39651484518953689},{"$f":"OFFSET(AH38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.36775049597854215},{"$f":"OFFSET(AI38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.34107279697893267},{"$f":"OFFSET(AJ38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31633037646758178},{"$f":"OFFSET(AK38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2933828436698892},{"$f":"OFFSET(AL38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.27209999216958408},{"$f":"OFFSET(AM38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25236106110551881},{"$f":"OFFSET(AN38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.23405404996341025},{"$f":"OFFSET(AO38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21707508307459941}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":116.25304669960558},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":116.25304669960558},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":116.25304669960558},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":116.25304669960558},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":116.25304669960558},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":116.25304669960558},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":116.25304669960558},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":116.25304669960558},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.75218802833501},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":98.027793441697881},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":90.0164058885385},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":82.659754388018015},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.90433019451892},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.700997600758811},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.004636548282193},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.773814445850952},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.970484808698274},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.559710526692832},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.509409748599019},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.790122534117366},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.37479657644441},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.238590436800997},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.358692859751351},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.714156855099766},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.285747339556067},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.055801229988869},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.00809897065205},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.127746559935293},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.401067218558094},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.815501911253619},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.359517998385165},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.022525353070762},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.794799333692483},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.667410051529307},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.632157419040492},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.681511506371693},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.8085577722659707}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6365310007020684E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.3057926214181785E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.0082758214485407E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.7444781062173678E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.5149036090994265E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10320063174228505},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12160474440299256},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14036661925373997},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14177028544627737},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14318798830074014},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14461986818374753},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14606606686558501},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14752672753424087},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14900199480958329},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15049201475767912},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1519969349052559},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15351690425430847},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15505207329685156},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15660259402982007},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15816861997011827},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15975030616981944},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16134780923151765},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16296128732383283},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16459090019707115},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16623680919904185},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16789917729103229},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16957816906394263},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17127395075458204},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17298669026212787}]
[null,null,"Revenues ($MM)",null,{"$f":"E41*E42","v":0},{"$f":"F41*F42","v":0},{"$f":"G41*G42","v":0},{"$f":"H41*H42","v":0},{"$f":"I41*I42","v":0},{"$f":"J41*J42","v":0},{"$f":"K41*K42","v":0},{"$f":"L41*L42","v":0},{"$f":"M41*M42","v":1.7470326510114647},{"$f":"N41*N42","v":3.2405955625347018},{"$f":"O41*O42","v":4.5082698914526542},{"$f":"P41*P42","v":5.5749690373529255},{"$f":"Q41*Q42","v":6.4631805511958369},{"$f":"R41*R42","v":7.1931869854658039},{"$f":"S41*S42","v":7.7832674680602922},{"$f":"T41*T42","v":8.2498816344107233},{"$f":"U41*U42","v":7.6514110370031307},{"$f":"V41*V42","v":7.0963552510841614},{"$f":"W41*W42","v":6.581564838962545},{"$f":"X41*X42","v":6.1041188323893785},{"$f":"Y41*Y42","v":5.661308158715034},{"$f":"Z41*Z42","v":5.2506202693612538},{"$f":"AA41*AA42","v":4.8697248833889066},{"$f":"AB41*AB42","v":4.5164607652691622},{"$f":"AC41*AC42","v":4.1888234618338807},{"$f":"AD41*AD42","v":3.8849539288235775},{"$f":"AE41*AE42","v":3.6031279824989442},{"$f":"AF41*AF42","v":3.3417465164633788},{"$f":"AG41*AG42","v":3.0993264281859028},{"$f":"AH41*AH42","v":2.874492203740687},{"$f":"AI41*AI42","v":2.6659681130142596},{"$f":"AJ41*AJ42","v":2.4725709710952408},{"$f":"AK41*AK42","v":2.2932034247741071},{"$f":"AL41*AL42","v":2.1268477260599239},{"$f":"AM41*AM42","v":1.9725599573844432},{"$f":"AN41*AN42","v":1.8294646757268069},{"$f":"AO41*AO42","v":1.6967499452691606}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2126233020637074},{"$f":"OFFSET(N44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2493121061124572},{"$f":"OFFSET(O44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1292106184750601},{"$f":"OFFSET(P44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.8696113430186077},{"$f":"OFFSET(Q44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.4861229910542733},{"$f":"OFFSET(R44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9928237744309838},{"$f":"OFFSET(S44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.402401318887752},{"$f":"OFFSET(T44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7262803321746372},{"$f":"OFFSET(U44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3108791708991046},{"$f":"OFFSET(V44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.925612427566664},{"$f":"OFFSET(W44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5682940631638944},{"$f":"OFFSET(X44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2368966203555489},{"$f":"OFFSET(Y44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9295397195047506},{"$f":"OFFSET(Z44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6444793892256184},{"$f":"OFFSET(AA44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3800981709288651},{"$f":"OFFSET(AB44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1348959412126809},{"$f":"OFFSET(AC44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.907481400024273},{"$f":"OFFSET(AD44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6965641762951251},{"$f":"OFFSET(AE44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5009475062566198},{"$f":"OFFSET(AF44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3195214428920945},{"$f":"OFFSET(AG44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1512565579951728},{"$f":"OFFSET(AH44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9951981010992226},{"$f":"OFFSET(AI44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8504605821352145},{"$f":"OFFSET(AJ44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7162227470794433},{"$f":"OFFSET(AK44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5917229180825032},{"$f":"OFFSET(AL44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4762546716389602},{"$f":"OFFSET(AM44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3691628302752725},{"$f":"OFFSET(AN44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2698397450124084},{"$f":"OFFSET(AO44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1777218475095357}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5877010473719478E-2},{"$f":"OFFSET(N45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10364705667292771},{"$f":"OFFSET(O45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1441922930273849},{"$f":"OFFSET(P45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17830954854248282},{"$f":"OFFSET(Q45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20671806399475237},{"$f":"OFFSET(R45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.23006655559275963},{"$f":"OFFSET(S45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24893966210692822},{"$f":"OFFSET(T45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.26386382774587813},{"$f":"OFFSET(U45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24472237219254531},{"$f":"OFFSET(V45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2269694939361851},{"$f":"OFFSET(W45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2105044615092089},{"$f":"OFFSET(X45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19523385079997074},{"$f":"OFFSET(Y45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18107101495574601},{"$f":"OFFSET(Z45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16793559274050296},{"$f":"OFFSET(AA45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1557530525578418},{"$f":"OFFSET(AB45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14445426955184706},{"$f":"OFFSET(AC45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13397513338628364},{"$f":"OFFSET(AD45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12425618447663926},{"$f":"OFFSET(AE45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11524227661096188},{"$f":"OFFSET(AF45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1068822640451695},{"$f":"OFFSET(AG45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9128711297384223E-2},{"$f":"OFFSET(AH45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1937623994635537E-2},{"$f":"OFFSET(AI45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5268199244733167E-2},{"$f":"OFFSET(AJ45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9082594116895444E-2},{"$f":"OFFSET(AK45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.3345710917472301E-2},{"$f":"OFFSET(AL45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.802499804239602E-2},{"$f":"OFFSET(AM45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3090265276379703E-2},{"$f":"OFFSET(AN45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8513512490852564E-2},{"$f":"OFFSET(AO45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4268770768649853E-2}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F48,0,-1)+1","v":2012},{"$f":"OFFSET(G48,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",E19:E46)),\n0)","v":17.675770582910467},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",F19:F46)),\n0)","v":11.918712405737068},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",G19:G46)),\n0)","v":8.5454100132726332},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",H19:H46)),\n0)","v":8.1040877657603545},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",I19:I46)),\n0)","v":4.6874042293040157},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",J19:J46)),\n0)","v":1.2707206928476773},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",K19:K46)),\n0)","v":1.2834278997761537},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",L19:L46)),\n0)","v":1.2962621787739155},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",M19:M46)),\n0)","v":1.3092248005616547},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",N19:N46)),\n0)","v":1.3223170485672713},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",O19:O46)),\n0)","v":1.335540219052944},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",P19:P46)),\n0)","v":1.3488956212434735},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",Q19:Q46)),\n0)","v":1.3623845774559082},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",R19:R46)),\n0)","v":1.3760084232304675},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",S19:S46)),\n0)","v":1.3897685074627721},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",T19:T46)),\n0)","v":1.4036661925373997},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",U19:U46)),\n0)","v":1.4177028544627737},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",V19:V46)),\n0)","v":1.4318798830074013},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",W19:W46)),\n0)","v":1.4461986818374752},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",X19:X46)),\n0)","v":1.4606606686558503},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",Y19:Y46)),\n0)","v":1.4752672753424085},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",Z19:Z46)),\n0)","v":1.4900199480958327},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AA19:AA46)),\n0)","v":1.5049201475767913},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AB19:AB46)),\n0)","v":1.519969349052559},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AC19:AC46)),\n0)","v":1.5351690425430848},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AD19:AD46)),\n0)","v":1.5505207329685158},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AE19:AE46)),\n0)","v":1.5660259402982006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AF19:AF46)),\n0)","v":1.5816861997011826},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AG19:AG46)),\n0)","v":1.5975030616981947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AH19:AH46)),\n0)","v":1.6134780923151764},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AI19:AI46)),\n0)","v":1.6296128732383282},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AJ19:AJ46)),\n0)","v":1.6459090019707114},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AK19:AK46)),\n0)","v":1.6623680919904185},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AL19:AL46)),\n0)","v":1.6789917729103228},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AM19:AM46)),\n0)","v":1.6957816906394261},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AN19:AN46)),\n0)","v":1.7127395075458203},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AO19:AO46)),\n0)","v":1.7298669026212785}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",E19:E46)),\n0)","v":1925.8469686366623},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",F19:F46)),\n0)","v":1298.592106577421},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",G19:G46)),\n0)","v":931.05711531070745},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",H19:H46)),\n0)","v":882.97326467591972},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",I19:I46)),\n0)","v":510.71172164384353},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",J19:J46)),\n0)","v":138.4501786117674},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",K19:K46)),\n0)","v":139.83468039788508},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",L19:L46)),\n0)","v":141.23302720186393},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",M19:M46)),\n0)","v":131.4999835146661},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",N19:N46)),\n0)","v":122.43583132588554},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",O19:O46)),\n0)","v":113.99474385288698},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",P19:P46)),\n0)","v":106.13402310527678},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",Q19:Q46)),\n0)","v":98.813887103765708},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",R19:R46)),\n0)","v":91.997271505370108},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",S19:S46)),\n0)","v":85.649644664550507},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",T19:T46)),\n0)","v":79.738835224866364},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",U19:U46)),\n0)","v":73.954346371770214},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",V19:V46)),\n0)","v":68.589481296689328},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",W19:W46)),\n0)","v":63.613799260684132},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",X19:X46)),\n0)","v":58.999067785251569},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",Y19:Y46)),\n0)","v":54.719102458639611},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",Z19:Z46)),\n0)","v":50.749618363081638},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AA19:AA46)),\n0)","v":47.068092279934348},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AB19:AB46)),\n0)","v":43.653634890859337},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AC19:AC46)),\n0)","v":40.486872249905204},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AD19:AD46)),\n0)","v":37.549835853952544},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AE19:AE46)),\n0)","v":34.825860687771012},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AF19:AF46)),\n0)","v":32.299490665186717},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AG19:AG46)),\n0)","v":29.956390929824764},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AH19:AH46)),\n0)","v":27.783266517812734},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AI19:AI46)),\n0)","v":25.767786920930323},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AJ19:AJ46)),\n0)","v":23.898516122169074},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AK19:AK46)),\n0)","v":22.164847706717786},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AL19:AL46)),\n0)","v":20.556944680187243},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AM19:AM46)),\n0)","v":19.065683652597336},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AN19:AN46)),\n0)","v":17.682603071421322},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AO19:AO46)),\n0)","v":16.399855209956918}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",E20:E47)),\n0)","v":1371.4766145198309},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",F20:F47)),\n0)","v":924.78204913226682},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",G20:G47)),\n0)","v":663.04492580471401},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",H20:H47)),\n0)","v":628.80239368474997},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",I20:I47)),\n0)","v":363.69929407814669},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",J20:J47)),\n0)","v":98.596194471543384},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",K20:K47)),\n0)","v":99.582156416258812},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",L20:L47)),\n0)","v":100.57797798042141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",M20:M47)),\n0)","v":93.628899820650773},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",N20:N47)),\n0)","v":87.158745375980857},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",O20:O47)),\n0)","v":81.134598949255505},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",P20:P47)),\n0)","v":75.525800120654608},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",Q20:Q47)),\n0)","v":70.303789756931394},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",R20:R47)),\n0)","v":65.441966494188179},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",S20:S47)),\n0)","v":60.915552984999898},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",T20:T47)),\n0)","v":56.701471248473396},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",U20:U47)),\n0)","v":52.588180309798354},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",V20:V47)),\n0)","v":48.773279553488138},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",W20:W47)),\n0)","v":45.235122881015037},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",X20:X47)),\n0)","v":41.953634465291778},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",Y20:Y47)),\n0)","v":38.9101948385781},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",Z20:Z47)),\n0)","v":36.087535243904661},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AA20:AA47)),\n0)","v":33.469639650554143},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AB20:AB47)),\n0)","v":31.041653877626775},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AC20:AC47)),\n0)","v":28.789801310048706},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AD20:AD47)),\n0)","v":26.701304728788188},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AE20:AE47)),\n0)","v":24.764313811737114},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AF20:AF47)),\n0)","v":22.967837893891044},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AG20:AG47)),\n0)","v":21.301683605302937},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AH20:AH47)),\n0)","v":19.756397032962461},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AI20:AI47)),\n0)","v":18.323210078422214},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AJ20:AJ47)),\n0)","v":16.9939907067989},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AK20:AK47)),\n0)","v":15.76119680485785},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AL20:AL47)),\n0)","v":14.617833386367336},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AM20:AM47)),\n0)","v":13.557412901901952},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AN20:AN47)),\n0)","v":12.573918427889151},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AO20:AO47)),\n0)","v":11.66176952603031}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",E19:E46)),\n0)","v":65.722615806036359},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",F19:F46)),\n0)","v":44.316537865808556},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",G19:G46)),\n0)","v":31.773816964470736},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",H19:H46)),\n0)","v":30.13287846145866},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",I19:I46)),\n0)","v":17.42885640233353},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",J19:J46)),\n0)","v":4.7248343432084043},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",K19:K46)),\n0)","v":4.7720826866404877},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",L19:L46)),\n0)","v":4.8198035135068942},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",M19:M46)),\n0)","v":4.4701608378975584},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",N19:N46)),\n0)","v":4.1458822669171074},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",O19:O46)),\n0)","v":3.8451278140635963},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",P19:P46)),\n0)","v":3.5661909708496564},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",Q19:Q46)),\n0)","v":3.3074890239160384},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",R19:R46)),\n0)","v":3.0675540745701282},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",S19:S46)),\n0)","v":2.8450247097934653},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",T19:T46)),\n0)","v":2.6386382774587811},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",U19:U46)),\n0)","v":2.4472237219254529},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",V19:V46)),\n0)","v":2.2696949393618508},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",W19:W46)),\n0)","v":2.1050446150920887},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",X19:X46)),\n0)","v":1.9523385079997075},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",Y19:Y46)),\n0)","v":1.81071014955746},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",Z19:Z46)),\n0)","v":1.6793559274050294},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AA19:AA46)),\n0)","v":1.557530525578418},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AB19:AB46)),\n0)","v":1.4445426955184708},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AC19:AC46)),\n0)","v":1.3397513338628362},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AD19:AD46)),\n0)","v":1.2425618447663926},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AE19:AE46)),\n0)","v":1.1524227661096189},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AF19:AF46)),\n0)","v":1.0688226404516949},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AG19:AG46)),\n0)","v":0.9912871129738422},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AH19:AH46)),\n0)","v":0.91937623994635542},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AI19:AI46)),\n0)","v":0.85268199244733156},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AJ19:AJ46)),\n0)","v":0.79082594116895455},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AK19:AK46)),\n0)","v":0.73345710917472295},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AL19:AL46)),\n0)","v":0.68024998042396023},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AM19:AM46)),\n0)","v":0.63090265276379698},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AN19:AN46)),\n0)","v":0.58513512490852559},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AO19:AO46)),\n0)","v":0.54268770768649854}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E58=Announcement_Year,\"Ancmt Yr\",\nIF(E58=Base_Year,\"Base Yr\",\nIF(E58=Standard_Year,\"Std Yr\",\nIF(E58=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J58=Announcement_Year,\"Ancmt Yr\",\nIF(J58=Base_Year,\"Base Yr\",\nIF(J58=Standard_Year,\"Std Yr\",\nIF(J58=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG2",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F58,0,-1)+1","v":2012},{"$f":"OFFSET(G58,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE58,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.0072},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.0072},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.0072},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.0072},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.0072},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.0072},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.0072},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.0072},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":104.68988466540797},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":96.134033212432414},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":88.277414491629017},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":81.062883236225929},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.437964414931045},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.354471553786723},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.768156250928385},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.63838633498586},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.92785032620656},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.602286050692769},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.630231433823418},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.982795660251632},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.633449036005842},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.55783002425251},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.73356805119122},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.140120793257658},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.758624762139593},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.571758100833314},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.56361459278488},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.719587967719278},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.026265662653817},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.471331265364288},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.043474930724763},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.732311118332348},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.528303053080169},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.422693359240897},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.407440363526684},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.475159603824393},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.619070118168997}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.0755469384065181E-4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.73187887740025E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11782477618755538},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20482388592807824},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3250007632966686},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44517764066525894},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44962941707191156},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45412571124263068},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40133359731067486},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34744022852895567},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29242885901187105},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23628251808159181},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17898400744680582},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12051589834751592},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.0860528665495538E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E60*E61","v":8.0666329491629954E-2},{"$f":"F60*F61","v":8.8148986155154585},{"$f":"G60*G61","v":13.432872823769863},{"$f":"H60*H61","v":23.351397727779602},{"$f":"I60*I61","v":37.052427021315957},{"$f":"J60*J61","v":50.753456314852308},{"$f":"K60*K61","v":51.260990878000833},{"$f":"L60*L61","v":51.773600786780847},{"$f":"M60*M61","v":42.01556801480784},{"$f":"N60*N61","v":33.40083046873773},{"$f":"O60*O61","v":25.814863596305084},{"$f":"P60*P61","v":19.153742174009519},{"$f":"Q60*Q61","v":13.323205177167084},{"$f":"R60*R61","v":8.2378005453743288},{"$f":"S60*S61","v":3.8201031727899299},{"$f":"T60*T61","v":0},{"$f":"U60*U61","v":0},{"$f":"V60*V61","v":0},{"$f":"W60*W61","v":0},{"$f":"X60*X61","v":0},{"$f":"Y60*Y61","v":0},{"$f":"Z60*Z61","v":0},{"$f":"AA60*AA61","v":0},{"$f":"AB60*AB61","v":0},{"$f":"AC60*AC61","v":0},{"$f":"AD60*AD61","v":0},{"$f":"AE60*AE61","v":0},{"$f":"AF60*AF61","v":0},{"$f":"AG60*AG61","v":0},{"$f":"AH60*AH61","v":0},{"$f":"AI60*AI61","v":0},{"$f":"AJ60*AJ61","v":0},{"$f":"AK60*AK61","v":0},{"$f":"AL60*AL61","v":0},{"$f":"AM60*AM61","v":0},{"$f":"AN60*AN61","v":0},{"$f":"AO60*AO61","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7375431819755608E-2},{"$f":"OFFSET(F63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2697610973490914},{"$f":"OFFSET(G63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.5543814092052664},{"$f":"OFFSET(H63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.609117294288609},{"$f":"OFFSET(I63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.354229995534507},{"$f":"OFFSET(J63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.099342696780397},{"$f":"OFFSET(K63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.460336123748206},{"$f":"OFFSET(L63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.824939484985691},{"$f":"OFFSET(M63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.884356623069667},{"$f":"OFFSET(N63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.756963820711892},{"$f":"OFFSET(O63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.361303353461473},{"$f":"OFFSET(P63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.623456467200354},{"$f":"OFFSET(Q63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.4763782495208577},{"$f":"OFFSET(R63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8592893282061747},{"$f":"OFFSET(S63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7171196522284196},{"$f":"OFFSET(T63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.823321532207049E-3},{"$f":"OFFSET(F64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.30852145154304106},{"$f":"OFFSET(G64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.47015054883194529},{"$f":"OFFSET(H64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.81729892047228614},{"$f":"OFFSET(I64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2968349457460586},{"$f":"OFFSET(J64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.776370971019831},{"$f":"OFFSET(K64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7941346807300294},{"$f":"OFFSET(L64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8120760275373298},{"$f":"OFFSET(M64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4705448805182746},{"$f":"OFFSET(N64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1690290664058207},{"$f":"OFFSET(O64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.90352022587067815},{"$f":"OFFSET(P64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.67038097609033331},{"$f":"OFFSET(Q64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.46631218120084805},{"$f":"OFFSET(R64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28832301908810154},{"$f":"OFFSET(S64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13370361104764758},{"$f":"OFFSET(T64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.23320000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.23320000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.23320000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.23320000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.23320000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.23320000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.23320000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.23320000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":109.48878628970384},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":100.5407413639191},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":92.323981446463932},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.778741776673542},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.850141909268515},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":71.48778654038486},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.645398956365867},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.280484439198901},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.35402118036977},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.830176454991104},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.676045991791348},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.861414643267402},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.358536615230371},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.141933657240109},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.188209746062469},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.475880914246201},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.985218986074063},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.698108084298877},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.597912863963316},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.669357514899641},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.898414652831885},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.272203290927536},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.778895149693106},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.407628623756612},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.148429779772844},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.992139810828105},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.930348419682703},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.955332646312817},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.060000694812851}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.6604375507252145E-4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.1855031019202006E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.4259820950044315E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16385910874246259},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26000061063733487},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35614211253220718},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35970353365752927},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36330056899410457},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37840024889292206},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39376559233281649},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40940040261661947},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42530853254686529},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44149388503545434},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45796041372056051},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.47471212359086523},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49175307161720394},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49667060233337601},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50163730835670972},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50665368144027678},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5117202182546795},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51683742043722636},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.52200579464159858},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.52722585258801458},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.53249811111389478},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.53782309222503377},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.54320132314728409},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.54863333637875689},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.55411966974254445},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.55966086643996993},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.56525747510436963},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.57091004985541338},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.57661915035396749},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.58238534185750712},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.58820919527608218},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59409128722884297},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.60003220010113145},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.60603252210214276}]
[null,null,"Revenues ($MM)",null,{"$f":"E67*E68","v":6.7491208257312973E-2},{"$f":"F67*F68","v":7.3751732845187172},{"$f":"G67*G68","v":11.238900083300825},{"$f":"H67*H68","v":19.537445884511794},{"$f":"I67*I68","v":31.00070480824348},{"$f":"J67*J68","v":42.46396373197517},{"$f":"K67*K68","v":42.88860336929492},{"$f":"L67*L68","v":43.317489402987874},{"$f":"M67*M68","v":41.430583983007885},{"$f":"N67*N68","v":39.589484576744105},{"$f":"O67*O68","v":37.797475175351643},{"$f":"P67*P68","v":36.057122256206647},{"$f":"Q67*Q68","v":34.370361602084401},{"$f":"R67*R68","v":32.738576300001768},{"$f":"S67*S68","v":31.162666742546008},{"$f":"T67*T68","v":29.643113381549124},{"$f":"U67*U68","v":27.492715041228706},{"$f":"V67*V68","v":25.498312900178338},{"$f":"W67*W68","v":23.648590536816762},{"$f":"X67*X68","v":21.93305245595711},{"$f":"Y67*Y68","v":20.341964536399786},{"$f":"Z67*Z68","v":18.866298798631561},{"$f":"AA67*AA68","v":17.497682179237639},{"$f":"AB67*AB68","v":16.2283490213681},{"$f":"AC67*AC68","v":15.051097011685076},{"$f":"AD67*AD68","v":13.959246313773068},{"$f":"AE67*AE68","v":12.946601666131381},{"$f":"AF67*AF68","v":12.007417229689313},{"$f":"AG67*AG68","v":11.136363985385687},{"$f":"AH67*AH68","v":10.328499496823452},{"$f":"AI67*AI68","v":9.5792398664300453},{"$f":"AJ67*AJ68","v":8.8843337260000066},{"$f":"AK67*AK68","v":8.2398381140399426},{"$f":"AL67*AL68","v":7.64209610304155},{"$f":"AM67*AM68","v":7.0877160497378897},{"$f":"AN67*AN68","v":6.5735523506068301},{"$f":"AO67*AO68","v":6.0966875934267408}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.8107916100587324E-2},{"$f":"OFFSET(F70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2570434988541619},{"$f":"OFFSET(G70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0111184290693878},{"$f":"OFFSET(H70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.926344359526494},{"$f":"OFFSET(I70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.09738637791321},{"$f":"OFFSET(J70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.268428396299932},{"$f":"OFFSET(K70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.571112680262932},{"$f":"OFFSET(L70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.876823807065563},{"$f":"OFFSET(M70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.531832511487369},{"$f":"OFFSET(N70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.219491866588907},{"$f":"OFFSET(O70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.942142710162873},{"$f":"OFFSET(P70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.701614434236387},{"$f":"OFFSET(Q70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.499286870016316},{"$f":"OFFSET(R70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.336145885675485},{"$f":"OFFSET(S70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.212833283489552},{"$f":"OFFSET(T70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.129691530826044},{"$f":"OFFSET(U70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.596881767744534},{"$f":"OFFSET(V70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.175266518145165},{"$f":"OFFSET(W70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.856779406065101},{"$f":"OFFSET(X70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.633939214099561},{"$f":"OFFSET(Y70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.499807434284703},{"$f":"OFFSET(Z70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.447948898363872},{"$f":"OFFSET(AA70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.47239526404976},{"$f":"OFFSET(AB70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.56761115010015},{"$f":"OFFSET(AC70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.728462728054501},{"$f":"OFFSET(AD70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9501885924180673},{"$f":"OFFSET(AE70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.2283727440082632},{"$f":"OFFSET(AF70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5589195331682184},{"$f":"OFFSET(AG70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9380304206731438},{"$f":"OFFSET(AH70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.3621824244686209},{"$f":"OFFSET(AI70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.8281081299457131},{"$f":"OFFSET(AJ70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3327771503292842},{"$f":"OFFSET(AK70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8733789319841279},{"$f":"OFFSET(AL70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4473068070745674},{"$f":"OFFSET(AM70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0521432030909068},{"$f":"OFFSET(AN70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6856459253201468},{"$f":"OFFSET(AO70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3457354344265289}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2586572257656387E-3},{"$f":"OFFSET(F71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24681716123443284},{"$f":"OFFSET(G71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.3761204390655562},{"$f":"OFFSET(H71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.65383913637782887},{"$f":"OFFSET(I71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0374679565968468},{"$f":"OFFSET(J71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4210967768158647},{"$f":"OFFSET(K71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4353077445840234},{"$f":"OFFSET(L71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4496608220298637},{"$f":"OFFSET(M71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3865137444886588},{"$f":"OFFSET(N71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3248996085932636},{"$f":"OFFSET(O71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2649283162189493},{"$f":"OFFSET(P71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2066857569625999},{"$f":"OFFSET(Q71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1502367136287583},{"$f":"OFFSET(R71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0956274725347859},{"$f":"OFFSET(S71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0428881661716509},{"$f":"OFFSET(T71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.99203487331509299},{"$f":"OFFSET(U71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.92006975556047244},{"$f":"OFFSET(V71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.85332519840583343},{"$f":"OFFSET(W71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.7914224870817369},{"$f":"OFFSET(X71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.73401037989828144},{"$f":"OFFSET(Y71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.68076311526737776},{"$f":"OFFSET(Z71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.63137856330147291},{"$f":"OFFSET(AA71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.58557651150071754},{"$f":"OFFSET(AB71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.54309707480141511},{"$f":"OFFSET(AC71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.5036992209642146},{"$f":"OFFSET(AD71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.46715940293496783},{"$f":"OFFSET(AE71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.43327029041813908},{"$f":"OFFSET(AF71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.40183959346559717},{"$f":"OFFSET(AG71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37268897140572593},{"$f":"OFFSET(AH71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.34565302092201472},{"$f":"OFFSET(AI71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32057833753939519},{"$f":"OFFSET(AJ71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.29732264519310875},{"$f":"OFFSET(AK71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.27575398894120179},{"$f":"OFFSET(AL71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25574998624002165},{"$f":"OFFSET(AM71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.23719713253438399},{"$f":"OFFSET(AN71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21999015722226362},{"$f":"OFFSET(AO71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20403142633969598}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":125.91980000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":125.91980000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":125.91980000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":125.91980000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":125.91980000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":125.91980000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":125.91980000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":125.91980000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.62891939361057},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.17906794748795},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":97.501511986111666},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":89.533135139964173},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":82.215979267407974},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.496822895032196},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.326794110246126},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.661015090486856},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.458275683517051},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.680733664593326},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.293639490319542},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.265083547177319},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.565764056340726},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.168773946626807},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.049405145397735},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.184968863921277},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.55463057003124},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.13925844775866},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.921284241701873},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.884575473984256},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.014318104367408},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.296908780045634},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.719855891398755},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.271688714030219},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.941873976233468},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.720739245038402},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.599402573584891},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.569707898112108},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.624165714672552}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4151093876813036E-4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5463757754800501E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3564955237511079E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0964777185615649E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.5000152659333718E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.9035528133051794E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.9925883414382318E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.0825142248526142E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12613341629764069},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16213877331351265},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19885162412807231},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23628251808159181},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27444214475176887},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.31334133570354133},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35299106625987414},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39340245729376316},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39733648186670084},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40130984668536779},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40532294515222145},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40937617460374365},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41346993634978113},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41760463571327888},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42178068207041169},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42599848889111586},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43025847378002702},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43456105851782728},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43890666910300552},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44329573579403558},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44772869315197594},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45220598008349572},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45672803988433075},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46129532028317399},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46590827348600572},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.47056735622086576},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.4752730297830744},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.48002576008090519},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.48482601768171424}]
[null,null,"Revenues ($MM)",null,{"$f":"E74*E75","v":1.7819029107495225E-2},{"$f":"F74*F75","v":1.9471932837329284},{"$f":"G74*G75","v":2.9672944505163477},{"$f":"H74*H75","v":5.1582765502572858},{"$f":"I74*I75","v":8.1848062228327709},{"$f":"J74*J75","v":11.211335895408256},{"$f":"K74*K75","v":11.323449254362339},{"$f":"L74*L75","v":11.436683746905963},{"$f":"M74*M75","v":14.584670625920621},{"$f":"N74*N75","v":17.215743828577807},{"$f":"O74*O75","v":19.388334013381012},{"$f":"P74*P75","v":21.155114622610188},{"$f":"Q74*Q75","v":22.563529683014409},{"$f":"R74*R75","v":23.656275327303089},{"$f":"S74*S75","v":24.471738973354544},{"$f":"T74*T75","v":25.044399770412866},{"$f":"U74*U75","v":23.227605596082373},{"$f":"V74*V75","v":21.542606996896009},{"$f":"W74*W75","v":19.979843135488164},{"$f":"X74*X75","v":18.530446745662307},{"$f":"Y74*Y75","v":17.18619381870522},{"$f":"Z74*Z75","v":15.939456939603577},{"$f":"AA74*AA75","v":14.783162008388054},{"$f":"AB74*AB75","v":13.710748101038078},{"$f":"AC74*AC75","v":12.71613024219417},{"$f":"AD74*AD75","v":11.79366487844689},{"$f":"AE74*AE75","v":10.938117856294589},{"$f":"AF74*AF75","v":10.144634723073992},{"$f":"AG74*AG75","v":9.408713182348329},{"$f":"AH74*AH75","v":8.7261775474623491},{"$f":"AI74*AI75","v":8.0931550483113632},{"$f":"AJ74*AJ75","v":7.5060538568866777},{"$f":"AK74*AK75","v":6.9615427069124145},{"$f":"AL74*AL75","v":6.4565319919335984},{"$f":"AM74*AM75","v":5.9881562346043564},{"$f":"AN74*AN75","v":5.5537578277053168},{"$f":"AO74*AO75","v":5.1508719546352966}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2733118609599801E-2},{"$f":"OFFSET(F77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.391425025909995},{"$f":"OFFSET(G77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1203687339025272},{"$f":"OFFSET(H77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6860003280378453},{"$f":"OFFSET(I77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8486973562483779},{"$f":"OFFSET(J77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0113943844589102},{"$f":"OFFSET(K77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.091508328303501},{"$f":"OFFSET(L77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1724234115865357},{"$f":"OFFSET(M77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.421911308494295},{"$f":"OFFSET(N77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.302023123670669},{"$f":"OFFSET(O77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.854512226543022},{"$f":"OFFSET(P77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.117017996006821},{"$f":"OFFSET(Q77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.123442976149551},{"$f":"OFFSET(R77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.90429696179115},{"$f":"OFFSET(S77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.487010827083751},{"$f":"OFFSET(T77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.8962226762829},{"$f":"OFFSET(U77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.597978222478766},{"$f":"OFFSET(V77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.393912227018623},{"$f":"OFFSET(W77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.277192708460104},{"$f":"OFFSET(X77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.241483297321901},{"$f":"OFFSET(Y77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.280907282939246},{"$f":"OFFSET(Z77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.390014268465967},{"$f":"OFFSET(AA77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.563749244820361},{"$f":"OFFSET(AB77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7974239080977323},{"$f":"OFFSET(AC77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0866900577018903},{"$f":"OFFSET(AD77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4275149242541811},{"$f":"OFFSET(AE77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.8161582872883164},{"$f":"OFFSET(AF77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.2491512528946807},{"$f":"OFFSET(AG77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.7232765708965596},{"$f":"OFFSET(AH77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2355503798760816},{"$f":"OFFSET(AI77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7832052764695012},{"$f":"OFFSET(AJ77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3636746128654202},{"$f":"OFFSET(AK77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9745779334085425},{"$f":"OFFSET(AL77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6137074676748471},{"$f":"OFFSET(AM77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2790156033787285},{"$f":"OFFSET(AN77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.968603268032127},{"$f":"OFFSET(AO77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6807091534321956}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.6466430644140967E-4},{"$f":"OFFSET(F78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.170429030860821E-2},{"$f":"OFFSET(G78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.403010976638905E-2},{"$f":"OFFSET(H78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16345978409445722},{"$f":"OFFSET(I78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25936698914921169},{"$f":"OFFSET(J78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35527419420396616},{"$f":"OFFSET(K78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35882693614600586},{"$f":"OFFSET(L78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.36241520550746592},{"$f":"OFFSET(M78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.46217124816288635},{"$f":"OFFSET(N78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.54554689765604969},{"$f":"OFFSET(O78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.61439375359206105},{"$f":"OFFSET(P78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.6703809760903332},{"$f":"OFFSET(Q78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.71501201117463342},{"$f":"OFFSET(R78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.74963984962906383},{"$f":"OFFSET(S78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.77548094407635582},{"$f":"OFFSET(T78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.79362789865207428},{"$f":"OFFSET(U78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.73605580444837804},{"$f":"OFFSET(V78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.68266015872466668},{"$f":"OFFSET(W78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.63313798966538959},{"$f":"OFFSET(X78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.58720830391862522},{"$f":"OFFSET(Y78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.54461049221390234},{"$f":"OFFSET(Z78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.50510285064117832},{"$f":"OFFSET(AA78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.46846120920057399},{"$f":"OFFSET(AB78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.43447765984113212},{"$f":"OFFSET(AC78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.40295937677137172},{"$f":"OFFSET(AD78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37372752234797429},{"$f":"OFFSET(AE78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.34661623233451128},{"$f":"OFFSET(AF78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32147167477247773},{"$f":"OFFSET(AG78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.29815117712458072},{"$f":"OFFSET(AH78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2765224167376118},{"$f":"OFFSET(AI78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25646267003151618},{"$f":"OFFSET(AJ78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.23785811615448701},{"$f":"OFFSET(AK78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22060319115296145},{"$f":"OFFSET(AL78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20459998899201731},{"$f":"OFFSET(AM78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18975770602750719},{"$f":"OFFSET(AN78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1759921257778109},{"$f":"OFFSET(AO78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16322514107175679}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":127.25717207779755},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":127.25717207779755},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":127.25717207779755},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":127.25717207779755},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":127.25717207779755},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":127.25717207779755},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":127.25717207779755},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":127.25717207779755},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":116.85699383609632},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.30677717764506},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":98.537058418628774},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":90.484050841655744},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.089180741846576},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":76.298661389869721},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.06310181313529},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.337147549609767},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.079150761267549},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.250867307743277},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.817178576844235},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.74583604865181},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.007226735294083},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.574157790311318},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.421658720966221},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.526799764886746},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.868525110000185},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.427499744680695},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.185968824171887},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.127628530383305},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.237507485757281},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.501857858667417},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.908055368301934},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.444507461715311},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.100568995172384},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.866464806491447},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.733218615214904},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.692587733461346},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.737003112577385}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1466674208876426E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3162681901930382E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.509146308142453E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.7256503616318363E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.9661335815601936E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.230953900850956E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.5204740131693754E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.8350614323440791E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.933412046667521E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10032746167134195},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10133073628805536},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10234404365093591},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10336748408744528},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10440115892831972},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10544517051760292},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10649962222277896},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10756461844500675},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10864026462945682},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10972666727575138},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1108239339485089},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11193217328799399},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11305149502087393},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11418200997108269},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1153238300707935},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11647706837150143},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11764183905521644},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1188182574457686},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1200064400202263},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12120650442042856}]
[null,null,"Revenues ($MM)",null,{"$f":"E81*E82","v":0},{"$f":"F81*F82","v":0},{"$f":"G81*G82","v":0},{"$f":"H81*H82","v":0},{"$f":"I81*I82","v":0},{"$f":"J81*J82","v":0},{"$f":"K81*K82","v":0},{"$f":"L81*L82","v":0},{"$f":"M81*M82","v":1.3399610773471973},{"$f":"N81*N82","v":2.4855127456871156},{"$f":"O81*O82","v":3.4578095476494837},{"$f":"P81*P82","v":4.275959875817839},{"$f":"Q81*Q82","v":4.9572115148825535},{"$f":"R81*R82","v":5.5171210320678465},{"$f":"S81*S82","v":5.9697083828085935},{"$f":"T81*T82","v":6.3275979853219741},{"$f":"U81*U82","v":5.8685754787886175},{"$f":"V81*V82","v":5.4428518104546715},{"$f":"W81*W82","v":5.0480113849851644},{"$f":"X81*X82","v":4.6818138414117785},{"$f":"Y81*Y82","v":4.3421813411182173},{"$f":"Z81*Z82","v":4.027186777992374},{"$f":"AA81*AA82","v":3.7350428438486198},{"$f":"AB81*AB82","v":3.4640918870764139},{"$f":"AC81*AC82","v":3.2127965069722735},{"$f":"AD81*AD82","v":2.9797308303864702},{"$f":"AE81*AE82","v":2.763572421187356},{"$f":"AF81*AF82","v":2.563094776636849},{"$f":"AG81*AG82","v":2.3771603681008533},{"$f":"AH81*AH82","v":2.2047141866069309},{"$f":"AI81*AI82","v":2.0447777566261522},{"$f":"AJ81*AJ82","v":1.8964435841127523},{"$f":"AK81*AK82","v":1.7588700072992685},{"$f":"AL81*AL82","v":1.6312764210300899},{"$f":"AM81*AM82","v":1.5129388475358576},{"$f":"AN81*AN82","v":1.4031858285168628},{"$f":"AO81*AO82","v":1.3013946152267661}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.95207948570059897},{"$f":"OFFSET(N84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7660256977769759},{"$f":"OFFSET(O84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4568695251166033},{"$f":"OFFSET(P84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0381880102851633},{"$f":"OFFSET(Q84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.522236182369018},{"$f":"OFFSET(R84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9200674135686673},{"$f":"OFFSET(S84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2416432708173906},{"$f":"OFFSET(T84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.4959337531746195},{"$f":"OFFSET(U84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.1697855393694203},{"$f":"OFFSET(V84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.8672970730623262},{"$f":"OFFSET(W84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.5867520068138012},{"$f":"OFFSET(X84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3265585020588615},{"$f":"OFFSET(Y84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0852401968683316},{"$f":"OFFSET(Z84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8614278289351773},{"$f":"OFFSET(AA84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6538514662539603},{"$f":"OFFSET(AB84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4613333014095913},{"$f":"OFFSET(AC84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2827809685894835},{"$f":"OFFSET(AD84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.117181345399251},{"$f":"OFFSET(AE84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9635948043128584},{"$f":"OFFSET(AF84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.821149881139424},{"$f":"OFFSET(AG84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6890383302550789},{"$f":"OFFSET(AH84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.566510538542794},{"$f":"OFFSET(AI84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4528712720184622},{"$f":"OFFSET(AJ84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3474757310091847},{"$f":"OFFSET(AK84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2497258915004996},{"$f":"OFFSET(AL84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1590671118929945},{"$f":"OFFSET(AM84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0749849859147544},{"$f":"OFFSET(AN84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.99700242383275361},{"$f":"OFFSET(AO84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.92467694540173795}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2015568014807846E-2},{"$f":"OFFSET(N85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7935271093721392E-2},{"$f":"OFFSET(O85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10842242710448137},{"$f":"OFFSET(P85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13407619521806663},{"$f":"OFFSET(Q85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15543739373361598},{"$f":"OFFSET(R85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17299381145286094},{"$f":"OFFSET(S85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18718505546670658},{"$f":"OFFSET(T85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19840697466301857},{"$f":"OFFSET(U85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18401395111209451},{"$f":"OFFSET(V85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17066503968116667},{"$f":"OFFSET(W85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1582844974163474},{"$f":"OFFSET(X85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1468020759796563},{"$f":"OFFSET(Y85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13615262305347559},{"$f":"OFFSET(Z85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12627571266029458},{"$f":"OFFSET(AA85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1171153023001435},{"$f":"OFFSET(AB85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10861941496028303},{"$f":"OFFSET(AC85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10073984419284293},{"$f":"OFFSET(AD85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.3431880586993574E-2},{"$f":"OFFSET(AE85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.6654058083627819E-2},{"$f":"OFFSET(AF85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0367918693119433E-2},{"$f":"OFFSET(AG85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.4537794281145181E-2},{"$f":"OFFSET(AH85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.913060418440295E-2},{"$f":"OFFSET(AI85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4115667507879046E-2},{"$f":"OFFSET(AJ85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9464529038621754E-2},{"$f":"OFFSET(AK85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5150797788240363E-2},{"$f":"OFFSET(AL85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.1149997248004328E-2},{"$f":"OFFSET(AM85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.7439426506876797E-2},{"$f":"OFFSET(AN85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3998031444452725E-2},{"$f":"OFFSET(AO85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0806285267939196E-2}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F88,0,-1)+1","v":2012},{"$f":"OFFSET(G88,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",E59:E86)),\n0)","v":1.4151093876813036E-3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",F59:F86)),\n0)","v":0.154637577548005},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",G59:G86)),\n0)","v":0.23564955237511076},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",H59:H86)),\n0)","v":0.40964777185615647},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",I59:I86)),\n0)","v":0.6500015265933371},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",J59:J86)),\n0)","v":0.89035528133051789},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",K59:K86)),\n0)","v":0.89925883414382324},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",L59:L86)),\n0)","v":0.90825142248526136},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",M59:M86)),\n0)","v":0.9173339367101141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",N59:N86)),\n0)","v":0.92650727607721528},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",O59:O86)),\n0)","v":0.93577234883798732},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",P59:P86)),\n0)","v":0.94513007232636737},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",Q59:Q86)),\n0)","v":0.95458137304963098},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",R59:R86)),\n0)","v":0.96412718678012732},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",S59:S86)),\n0)","v":0.97376845864792871},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",T59:T86)),\n0)","v":0.98350614323440799},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",U59:U86)),\n0)","v":0.99334120466675213},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",V59:V86)),\n0)","v":1.0032746167134194},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",W59:W86)),\n0)","v":1.0133073628805536},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",X59:X86)),\n0)","v":1.023440436509359},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",Y59:Y86)),\n0)","v":1.0336748408744527},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",Z59:Z86)),\n0)","v":1.0440115892831972},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AA59:AA86)),\n0)","v":1.0544517051760292},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AB59:AB86)),\n0)","v":1.0649962222277896},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AC59:AC86)),\n0)","v":1.0756461844500675},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AD59:AD86)),\n0)","v":1.0864026462945682},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AE59:AE86)),\n0)","v":1.0972666727575138},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AF59:AF86)),\n0)","v":1.1082393394850889},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AG59:AG86)),\n0)","v":1.1193217328799401},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AH59:AH86)),\n0)","v":1.1305149502087393},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AI59:AI86)),\n0)","v":1.1418200997108268},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AJ59:AJ86)),\n0)","v":1.153238300707935},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AK59:AK86)),\n0)","v":1.1647706837150142},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AL59:AL86)),\n0)","v":1.1764183905521646},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AM59:AM86)),\n0)","v":1.1881825744576859},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AN59:AN86)),\n0)","v":1.2000644002022629},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AO59:AO86)),\n0)","v":1.2120650442042855}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",E59:E86)),\n0)","v":0.16597656685643813},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",F59:F86)),\n0)","v":18.137265183767106},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",G59:G86)),\n0)","v":27.639067357587038},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",H59:H86)),\n0)","v":48.04712016254868},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",I59:I86)),\n0)","v":76.237938052392209},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",J59:J86)),\n0)","v":104.42875594223572},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",K59:K86)),\n0)","v":105.4730435016581},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",L59:L86)),\n0)","v":106.52777393667469},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",M59:M86)),\n0)","v":99.370783701083539},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",N59:N86)),\n0)","v":92.691571619746753},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",O59:O86)),\n0)","v":86.458482332687225},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",P59:P86)),\n0)","v":80.64193892864418},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",Q59:Q86)),\n0)","v":75.214307977148451},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",R59:R86)),\n0)","v":70.149773204747035},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",S59:S86)),\n0)","v":65.424217271499074},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",T59:T86)),\n0)","v":61.015111137283967},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",U59:U86)),\n0)","v":56.58889611609969},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",V59:V86)),\n0)","v":52.483771707529016},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",W59:W86)),\n0)","v":48.676445057290088},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",X59:X86)),\n0)","v":45.145313043031194},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",Y59:Y86)),\n0)","v":41.870339696223226},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",Z59:Z86)),\n0)","v":38.832942516227511},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AA59:AA86)),\n0)","v":36.015887031474307},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AB59:AB86)),\n0)","v":33.403189009482588},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AC59:AC86)),\n0)","v":30.980023760851523},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AD59:AD86)),\n0)","v":28.732642022606427},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AE59:AE86)),\n0)","v":26.648291943613323},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AF59:AF86)),\n0)","v":24.715146729400153},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AG59:AG86)),\n0)","v":22.922237535834867},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AH59:AH86)),\n0)","v":21.259391230892735},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AI59:AI86)),\n0)","v":19.717172671367564},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AJ59:AJ86)),\n0)","v":18.286831166999438},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AK59:AK86)),\n0)","v":16.960250828251624},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AL59:AL86)),\n0)","v":15.729904516005238},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AM59:AM86)),\n0)","v":14.588811131878103},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AN59:AN86)),\n0)","v":13.53049600682901},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AO59:AO86)),\n0)","v":12.548954163288803}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",E60:E87)),\n0)","v":0.11821646652994273},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",F60:F87)),\n0)","v":12.918229622113248},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",G60:G87)),\n0)","v":19.685868572177181},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",H60:H87)),\n0)","v":34.221461981852947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",I60:I87)),\n0)","v":54.3003137296961},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",J60:J87)),\n0)","v":74.379165477539246},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",K60:K87)),\n0)","v":75.122957132314639},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",L60:L87)),\n0)","v":75.87418670363779},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",M60:M87)),\n0)","v":70.790179928751925},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",N60:N87)),\n0)","v":66.044504508748446},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",O60:O87)),\n0)","v":61.614827815283974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",P60:P87)),\n0)","v":57.480276907728722},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",Q60:Q87)),\n0)","v":53.621344278055751},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",R60:R87)),\n0)","v":50.01979958924148},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",S60:S87)),\n0)","v":46.658607033619113},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",T60:T87)),\n0)","v":43.521847960283559},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",U60:U87)),\n0)","v":40.364645529592721},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",V60:V87)),\n0)","v":37.436475818226114},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",W60:W87)),\n0)","v":34.720724121339011},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",X60:X87)),\n0)","v":32.201981013480321},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",Y60:Y87)),\n0)","v":29.865954914092281},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",Z60:Z87)),\n0)","v":27.699390995765015},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AA60:AA87)),\n0)","v":25.689995975124084},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AB60:AB87)),\n0)","v":23.826368359607475},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AC60:AC87)),\n0)","v":22.097933754345874},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AD60:AD87)),\n0)","v":20.494884862071501},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AE60:AE87)),\n0)","v":19.008125835609437},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AF60:AF87)),\n0)","v":17.629220667202322},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AG60:AG87)),\n0)","v":16.350345321824783},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AH60:AH87)),\n0)","v":15.164243342887495},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AI60:AI87)),\n0)","v":14.064184678433676},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AJ60:AJ87)),\n0)","v":13.04392749420389},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AK60:AK87)),\n0)","v":12.097682756893171},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AL60:AL87)),\n0)","v":11.220081386642409},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AM60:AM87)),\n0)","v":10.406143792384389},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AN60:AN87)),\n0)","v":9.6512516171850287},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AO60:AO87)),\n0)","v":8.9511215332604621}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",E59:E86)),\n0)","v":5.6466430644140971E-3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",F59:F86)),\n0)","v":0.61704290308608212},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",G59:G86)),\n0)","v":0.94030109766389047},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",H59:H86)),\n0)","v":1.6345978409445723},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",I59:I86)),\n0)","v":2.5936698914921172},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",J59:J86)),\n0)","v":3.552741942039662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",K59:K86)),\n0)","v":3.5882693614600587},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",L59:L86)),\n0)","v":3.6241520550746595},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",M59:M86)),\n0)","v":3.3612454411846278},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",N59:N86)),\n0)","v":3.1174108437488557},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",O59:O86)),\n0)","v":2.8912647227861701},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",P59:P86)),\n0)","v":2.6815239043613328},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",Q59:Q86)),\n0)","v":2.4869982997378557},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",R59:R86)),\n0)","v":2.3065841527048119},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",S59:S86)),\n0)","v":2.1392577767623608},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",T59:T86)),\n0)","v":1.984069746630186},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",U59:U86)),\n0)","v":1.8401395111209449},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",V59:V86)),\n0)","v":1.7066503968116666},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",W59:W86)),\n0)","v":1.5828449741634738},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",X59:X86)),\n0)","v":1.4680207597965629},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",Y59:Y86)),\n0)","v":1.3615262305347557},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",Z59:Z86)),\n0)","v":1.2627571266029456},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AA59:AA86)),\n0)","v":1.1711530230014351},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AB59:AB86)),\n0)","v":1.0861941496028302},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AC59:AC86)),\n0)","v":1.0073984419284292},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AD59:AD86)),\n0)","v":0.93431880586993565},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AE59:AE86)),\n0)","v":0.86654058083627816},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AF59:AF86)),\n0)","v":0.80367918693119433},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AG59:AG86)),\n0)","v":0.74537794281145175},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AH59:AH86)),\n0)","v":0.69130604184402944},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AI59:AI86)),\n0)","v":0.64115667507879037},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AJ59:AJ86)),\n0)","v":0.5946452903862175},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AK59:AK86)),\n0)","v":0.55150797788240358},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AL59:AL86)),\n0)","v":0.51149997248004331},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AM59:AM86)),\n0)","v":0.47439426506876803},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AN59:AN86)),\n0)","v":0.43998031444452729},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AO59:AO86)),\n0)","v":0.40806285267939191}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E98=Announcement_Year,\"Ancmt Yr\",\nIF(E98=Base_Year,\"Base Yr\",\nIF(E98=Standard_Year,\"Std Yr\",\nIF(E98=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J98=Announcement_Year,\"Ancmt Yr\",\nIF(J98=Base_Year,\"Base Yr\",\nIF(J98=Standard_Year,\"Std Yr\",\nIF(J98=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG3",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F98,0,-1)+1","v":2012},{"$f":"OFFSET(G98,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE98,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":213.15379999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":213.15379999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":213.15379999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":213.15379999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":213.15379999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":213.15379999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":213.15379999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":213.15379999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":195.73366189147208},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":179.73719632230399},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":165.04805269374035},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":151.55938923820474},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":139.17309590365633},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":127.79908074824699},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":117.35461465485635},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.76372959927363},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":98.956666095318255},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":90.869365797880803},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.443005573322637},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":76.623569648286633},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.361456724934754},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.611119204958229},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.330731898248558},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.481887806576111},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.029318769552717},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.940638940991484},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.186109229834166},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.738420992302601},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.572497401955133},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.665311052908997},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.99571646956262},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.544296304573656},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.293220106411169},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.226114629224842},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.327944741727663},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.584904068880419},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.984314570958418}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.56626613876119603},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37425620978894347},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43812810755577702},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61683903306315302},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64409605748373477},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.67135308190431642},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.67806661272335955},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68484727885059316},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6052337826842118},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.52395953186661759},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44099927265440314},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35632741230475773},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26991801482085398},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18174479664604168},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.1781122306251045E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E100*E101","v":120.70177928827621},{"$f":"F100*F101","v":79.774133290110498},{"$f":"G100*G101","v":93.388671012322575},{"$f":"H100*H101","v":131.48158388573671},{"$f":"I100*I101","v":137.29152221767649},{"$f":"J100*J101","v":143.10146054961626},{"$f":"K100*K101","v":144.53247515511242},{"$f":"L100*L101","v":145.97779990666356},{"$f":"M100*M101","v":118.4646245852082},{"$f":"N100*N101","v":94.175017244052739},{"$f":"O100*O101","v":72.786071190965089},{"$f":"P100*P101","v":54.004764977739043},{"$f":"Q100*Q101","v":37.565325762787239},{"$f":"R100*R101","v":23.22681794214121},{"$f":"S100*S101","v":10.770938240840332},{"$f":"T100*T101","v":0},{"$f":"U100*U101","v":0},{"$f":"V100*V101","v":0},{"$f":"W100*W101","v":0},{"$f":"X100*X101","v":0},{"$f":"Y100*Y101","v":0},{"$f":"Z100*Z101","v":0},{"$f":"AA100*AA101","v":0},{"$f":"AB100*AB101","v":0},{"$f":"AC100*AC101","v":0},{"$f":"AD100*AD101","v":0},{"$f":"AE100*AE101","v":0},{"$f":"AF100*AF101","v":0},{"$f":"AG100*AG101","v":0},{"$f":"AH100*AH101","v":0},{"$f":"AI100*AI101","v":0},{"$f":"AJ100*AJ101","v":0},{"$f":"AK100*AK101","v":0},{"$f":"AL100*AL101","v":0},{"$f":"AM100*AM101","v":0},{"$f":"AN100*AN101","v":0},{"$f":"AO100*AO101","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":85.85139241765377},{"$f":"OFFSET(F103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":56.740840625973362},{"$f":"OFFSET(G103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.424434583466152},{"$f":"OFFSET(H103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":93.518729553354959},{"$f":"OFFSET(I103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":97.651156586319004},{"$f":"OFFSET(J103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":101.78358361928304},{"$f":"OFFSET(K103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":102.80141945547587},{"$f":"OFFSET(L103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":103.82943365003062},{"$f":"OFFSET(M103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.260174397135771},{"$f":"OFFSET(N103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.983738011422886},{"$f":"OFFSET(O103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":51.770451083663303},{"$f":"OFFSET(P103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.411896642002297},{"$f":"OFFSET(Q103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.719038794412327},{"$f":"OFFSET(R103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.52050759750357},{"$f":"OFFSET(S103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6610307741379993},{"$f":"OFFSET(T103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2245622750896681},{"$f":"OFFSET(F104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7920946651538676},{"$f":"OFFSET(G104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2686034854312904},{"$f":"OFFSET(H104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6018554360007853},{"$f":"OFFSET(I104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.8052032776186779},{"$f":"OFFSET(J104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0085511192365697},{"$f":"OFFSET(K104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0586366304289356},{"$f":"OFFSET(L104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.1092229967332248},{"$f":"OFFSET(M104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.1462618604822881},{"$f":"OFFSET(N104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2961256035418462},{"$f":"OFFSET(O104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5475124916837788},{"$f":"OFFSET(P104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8901667742208665},{"$f":"OFFSET(Q104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3147864016975535},{"$f":"OFFSET(R104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.81293862797494243},{"$f":"OFFSET(S104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37698283842941166},{"$f":"OFFSET(T104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":220.4836},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":220.4836},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":220.4836},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":220.4836},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":220.4836},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":220.4836},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":220.4836},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":220.4836},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":202.46442904144601},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":185.91788698605583},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":170.7236222432139},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":156.77111903724278},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":143.95889356879118},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":132.19375587047566},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":121.39013198786738},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":111.4694415556955},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":102.35952624205486},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":93.994124903396667},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":86.312391632831506},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":79.258453196260035},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.781002637334282},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.83292609532802},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.370960121567975},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":56.355377001911322},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":51.749695796455676},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.520416994723945},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.636778856333144},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.070533664886341},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.795742267666419},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.788585406711803},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.027190468987452},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.491472395514865},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.162987592310895},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.024799780553565},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.061356810233669},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.258377541293672},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.602747969481978}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45301291100895685},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29940496783115478},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35050248604462164},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49347122645052244},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51527684598698786},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.53708246552345318},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.54245329017868771},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5478778230804745},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.57064899510225686},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59382080278216665},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61739898171616436},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64138934214856391},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66579776989143979},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.69063022725495837},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.71589275398875818},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.7415914682345085},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.74900738291685354},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.75649745674602209},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76406243131348228},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77170305562661712},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77942008618288328},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.78721428704471208},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79508642991515921},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.8030372942143108},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81106766715645395},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81917834382801846},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.82737012726629866},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.83564382853896169},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.84400026682435136},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.85244026949259488},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.86096467218752082},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.86957431890939607},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.87827006209849001},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.88705276271947497},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.89592329034666973},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.90488252325013641},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.9139313484826378}]
[null,null,"Revenues ($MM)",null,{"$f":"E107*E108","v":99.881917465734432},{"$f":"F107*F108","v":66.013885165297197},{"$f":"G107*G108","v":77.280049932067939},{"$f":"H107*H108","v":108.80231250422641},{"$f":"I107*I108","v":113.61009399985663},{"$f":"J107*J108","v":118.41787549548684},{"$f":"K107*K108","v":119.60205425044171},{"$f":"L107*L108","v":120.79807479294611},{"$f":"M107*M108","v":115.53612297645336},{"$f":"N107*N108","v":110.40190890162381},{"$f":"O107*O108","v":105.40459052785536},{"$f":"P107*P108","v":100.55132490719136},{"$f":"Q107*Q108","v":95.847510294140307},{"$f":"R107*R108","v":91.297003658513091},{"$f":"S107*S108","v":86.902315895853221},{"$f":"T107*T108","v":82.664786826568957},{"$f":"U107*U108","v":76.668040867170504},{"$f":"V107*V108","v":71.106316438487511},{"$f":"W107*W108","v":65.948055803462708},{"$f":"X107*X108","v":61.163990515793088},{"$f":"Y107*Y108","v":56.726975348067739},{"$f":"Z107*Z108","v":52.611834267245577},{"$f":"AA107*AA108","v":48.79521758352309},{"$f":"AB107*AB108","v":45.255469462042264},{"$f":"AC107*AC108","v":41.972505045687456},{"$f":"AD107*AD108","v":38.92769649175478},{"$f":"AE107*AE108","v":36.103767275855681},{"$f":"AF107*AF108","v":33.484694163324974},{"$f":"AG107*AG108","v":31.055616291910521},{"$f":"AH107*AH108","v":28.802750849870968},{"$f":"AI107*AI108","v":26.713314871031553},{"$f":"AJ107*AJ108","v":24.775452703055699},{"$f":"AK107*AK108","v":22.978168737380912},{"$f":"AL107*AL108","v":21.311265019122274},{"$f":"AM107*AM108","v":19.76528338293646},{"$f":"AN107*AN108","v":18.331451786519711},{"$f":"AO107*AO108","v":17.001634537231315}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":71.159094557342016},{"$f":"OFFSET(F110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.030417674815112},{"$f":"OFFSET(G110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.056796265437008},{"$f":"OFFSET(H110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.514271251368328},{"$f":"OFFSET(I110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":80.939489616604035},{"$f":"OFFSET(J110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.364707981839715},{"$f":"OFFSET(K110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":85.208355061658125},{"$f":"OFFSET(L110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":86.06043861227468},{"$f":"OFFSET(M110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":82.311654684548841},{"$f":"OFFSET(N110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":78.653875237595699},{"$f":"OFFSET(O110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.09362469660941},{"$f":"OFFSET(P110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":71.636001975948219},{"$f":"OFFSET(Q110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.284852965967161},{"$f":"OFFSET(R110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.042925496167669},{"$f":"OFFSET(S110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.91200840939478},{"$f":"OFFSET(T110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.893056236854342},{"$f":"OFFSET(U110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.620781298724665},{"$f":"OFFSET(V110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.658429708324888},{"$f":"OFFSET(W110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.983518717503472},{"$f":"OFFSET(X110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.575196542565564},{"$f":"OFFSET(Y110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.414124049330304},{"$f":"OFFSET(Z110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.482365021100939},{"$f":"OFFSET(AA110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.763284386917988},{"$f":"OFFSET(AB110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.241453832633333},{"$f":"OFFSET(AC110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.902564259233579},{"$f":"OFFSET(AD110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.733344591693371},{"$f":"OFFSET(AE110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.72148647767246},{"$f":"OFFSET(AF110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.855574448789941},{"$f":"OFFSET(AG110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.125021148204514},{"$f":"OFFSET(AH110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.520007256975831},{"$f":"OFFSET(AI110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.031425778343785},{"$f":"OFFSET(AJ110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.650830363789431},{"$f":"OFFSET(AK110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.370387387674942},{"$f":"OFFSET(AL110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.182831498529705},{"$f":"OFFSET(AM110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.081424394776404},{"$f":"OFFSET(AN110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.059916590986729},{"$f":"OFFSET(AO110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.112511957725051}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3796498200717346},{"$f":"OFFSET(F111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.233675732123094},{"$f":"OFFSET(G111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6148827883450325},{"$f":"OFFSET(H111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6814843488006281},{"$f":"OFFSET(I111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.8441626220949425},{"$f":"OFFSET(J111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0068408953892565},{"$f":"OFFSET(K111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0469093043431492},{"$f":"OFFSET(L111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0873783973865798},{"$f":"OFFSET(M111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9093326113118709},{"$f":"OFFSET(N111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7356090173474263},{"$f":"OFFSET(O111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.5665174883572894},{"$f":"OFFSET(P111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4023001935975601},{"$f":"OFFSET(Q111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2431397908539656},{"$f":"OFFSET(R111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0891667863047814},{"$f":"OFFSET(S111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.940466139749411},{"$f":"OFFSET(T111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7970831859583165},{"$f":"OFFSET(U111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5941745722980944},{"$f":"OFFSET(V111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4059855442777276},{"$f":"OFFSET(W111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2314483000060075},{"$f":"OFFSET(X111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.06957249907106},{"$f":"OFFSET(Y111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9194396432575653},{"$f":"OFFSET(Z111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7801978649032237},{"$f":"OFFSET(AA111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6510570933231168},{"$f":"OFFSET(AB111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5312845718758188},{"$f":"OFFSET(AC111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4202007002346702},{"$f":"OFFSET(AD111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3171751782728833},{"$f":"OFFSET(AE111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2216234296825255},{"$f":"OFFSET(AF111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1330032850346641},{"$f":"OFFSET(AG111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0508119054600538},{"$f":"OFFSET(AH111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.97458292949504155},{"$f":"OFFSET(AI111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.90388382690363811},{"$f":"OFFSET(AJ111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.83831344446108824},{"$f":"OFFSET(AK111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.77749972977349802},{"$f":"OFFSET(AL111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.72109762021825885},{"$f":"OFFSET(AM111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.66878708502692108},{"$f":"OFFSET(AN111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.62027130940111319},{"$f":"OFFSET(AO111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.57527501035801931}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":233.4682},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":233.4682},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":233.4682},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":233.4682},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":233.4682},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":233.4682},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":233.4682},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":233.4682},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":214.38785384642725},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":196.86686185474963},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":180.77778475407294},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":166.00359833389334},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":152.43684226626041},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":139.97883849102328},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":128.53897347906974},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":118.03403915308634},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":108.3876276720142},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":99.529575677153275},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":91.395453957628746},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.926098823291511},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.06718177648446},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.768814352674127},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.985185255748078},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.674227148675151},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.797310675923619},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.318963492103762},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.206612253184176},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.430345693649855},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.962697066339615},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.778444362534323},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.85442685919341},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.169376658992068},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.703763997862691},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.439655194881777},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.360582211298237},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.451422869937986},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.698290863758633}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11325322775223921},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.4851241957788694E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.762562151115541E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12336780661263061},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12881921149674697},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13427061638086329},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13561332254467193},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13696945577011863},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19021633170075228},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24451444820442153},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29987950540499414},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35632741230475773},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41387428939197607},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.47253647127970833},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.53233050937625614},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59327317458760687},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59920590633348281},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.60519796539681769},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61124994505078589},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61736244450129374},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62353606894630664},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62977142963576971},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.63606914393212743},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64242983537144871},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64885413372516321},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.65534267506241484},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66189610181303893},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66851506283116935},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.67520021345948111},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68195221559407593},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68877173775001665},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.69565945512751692},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.7026160496787921},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.70964221017558005},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.71673863227733581},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.72390601860010917},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.73114507878611024}]
[null,null,"Revenues ($MM)",null,{"$f":"E114*E115","v":26.441027227505334},{"$f":"F114*F115","v":17.475384727649402},{"$f":"G114*G115","v":20.457796128090735},{"$f":"H114*H115","v":28.802459747798967},{"$f":"I114*I115","v":30.07518943356482},{"$f":"J114*J115","v":31.347919119330669},{"$f":"K114*K115","v":31.661398310523975},{"$f":"L114*L115","v":31.978012293629209},{"$f":"M114*M115","v":40.780071119864402},{"$f":"N114*N115","v":48.136792096150188},{"$f":"O114*O115","v":54.211552680261882},{"$f":"P114*P115","v":59.151632627594601},{"$f":"Q114*Q115","v":63.089689770105274},{"$f":"R114*R115","v":66.145106394380349},{"$f":"S114*S115","v":68.425217226814269},{"$f":"T114*T115","v":70.026429117749416},{"$f":"U114*U115","v":64.946506674545347},{"$f":"V114*V115","v":60.235096696621753},{"$f":"W114*W115","v":55.865466209492205},{"$f":"X114*X115","v":51.812821527004402},{"$f":"Y114*Y115","v":48.054167569679564},{"$f":"Z114*Z115","v":44.568177388511963},{"$f":"AA114*AA115","v":41.33507115389439},{"$f":"AB114*AB115","v":38.336503923041811},{"$f":"AC114*AC115","v":35.555461549095057},{"$f":"AD114*AD115","v":32.97616414128327},{"$f":"AE114*AE115","v":30.583976528369206},{"$f":"AF114*AF115","v":28.365325217338569},{"$f":"AG114*AG115","v":26.307621376149605},{"$f":"AH114*AH115","v":24.399189403539658},{"$f":"AI114*AI115","v":22.629200680587466},{"$f":"AJ114*AJ115","v":20.98761212813125},{"$f":"AK114*AK115","v":19.465109221411826},{"$f":"AL114*AL115","v":18.053053138600582},{"$f":"AM114*AM115","v":16.743431743328159},{"$f":"AN114*AN115","v":15.528814123084135},{"$f":"AO114*AO115","v":14.402308425534521}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.887197416254704},{"$f":"OFFSET(F117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.482912953274749},{"$f":"OFFSET(G117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.613291338802348},{"$f":"OFFSET(H117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.574001858918471},{"$f":"OFFSET(I117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.483130563554486},{"$f":"OFFSET(J117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.392259268190497},{"$f":"OFFSET(K117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.616181860872402},{"$f":"OFFSET(L117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.842343679481122},{"$f":"OFFSET(M117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.129778024983906},{"$f":"OFFSET(N117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.38478722791195},{"$f":"OFFSET(O117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.724074102865387},{"$f":"OFFSET(P117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.252842649357191},{"$f":"OFFSET(Q117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.065852221455742},{"$f":"OFFSET(R117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.248379264563916},{"$f":"OFFSET(S117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.877094482493185},{"$f":"OFFSET(T117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.020862643583655},{"$f":"OFFSET(U117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.392202636598356},{"$f":"OFFSET(V117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.02677626354928},{"$f":"OFFSET(W117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.905487784989369},{"$f":"OFFSET(X117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.010626722388217},{"$f":"OFFSET(Y117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.32576736724436},{"$f":"OFFSET(Z117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.83567558010127},{"$f":"OFFSET(AA117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.526222350635823},{"$f":"OFFSET(AB117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.384303628351439},{"$f":"OFFSET(AC117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.397765968987677},{"$f":"OFFSET(AD117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.555337574757267},{"$f":"OFFSET(AE117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.846564337126519},{"$f":"OFFSET(AF117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.261750519239854},{"$f":"OFFSET(AG117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.791903741415243},{"$f":"OFFSET(AH117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.428683957552963},{"$f":"OFFSET(AI117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.164356132945347},{"$f":"OFFSET(AJ117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.991746354976836},{"$f":"OFFSET(AK117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.904201127682562},{"$f":"OFFSET(AL117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.895549619198958},{"$f":"OFFSET(AM117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.960068647895},{"$f":"OFFSET(AN117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.092450208512044},{"$f":"OFFSET(AO117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.287771354052778}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.84491245501793366},{"$f":"OFFSET(F118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.5584189330307735},{"$f":"OFFSET(G118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.65372069708625813},{"$f":"OFFSET(H118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.92037108720015703},{"$f":"OFFSET(I118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.96104065552373563},{"$f":"OFFSET(J118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0017102238473141},{"$f":"OFFSET(K118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0117273260857873},{"$f":"OFFSET(L118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.021844599346645},{"$f":"OFFSET(M118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3031108704372905},{"$f":"OFFSET(N118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5381919483195281},{"$f":"OFFSET(O118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7323084943449694},{"$f":"OFFSET(P118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8901667742208665},{"$f":"OFFSET(Q118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0160058159362486},{"$f":"OFFSET(R118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1136404327348499},{"$f":"OFFSET(S118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1865004628905877},{"$f":"OFFSET(T118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2376665487666534},{"$f":"OFFSET(U118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0753396578384753},{"$f":"OFFSET(V118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9247884354221825},{"$f":"OFFSET(W118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7851586400048061},{"$f":"OFFSET(X118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6556579992568481},{"$f":"OFFSET(Y118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5355517146060522},{"$f":"OFFSET(Z118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.424158291922579},{"$f":"OFFSET(AA118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3208456746584933},{"$f":"OFFSET(AB118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2250276575006551},{"$f":"OFFSET(AC118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1361605601877363},{"$f":"OFFSET(AD118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0537401426183066},{"$f":"OFFSET(AE118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.97729874374602044},{"$f":"OFFSET(AF118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.90640262802773119},{"$f":"OFFSET(AG118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.84064952436804308},{"$f":"OFFSET(AH118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.77966634359603315},{"$f":"OFFSET(AI118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.72310706152291049},{"$f":"OFFSET(AJ118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.67065075556887055},{"$f":"OFFSET(AK118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.6219997838187985},{"$f":"OFFSET(AL118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.57687809617460717},{"$f":"OFFSET(AM118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.53502966802153684},{"$f":"OFFSET(AN118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.49621704752089063},{"$f":"OFFSET(AO118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.46022000828641546}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":235.6088885989229},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":235.6088885989229},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":235.6088885989229},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":235.6088885989229},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":235.6088885989229},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":235.6088885989229},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":235.6088885989229},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":235.6088885989229},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":216.35359322539449},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":198.671949856791},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":182.43535072135063},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":167.52569860422369},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":153.83454786511797},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":141.2623156568566},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":129.71755760763156},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.11630269861345},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":109.38144249913748},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":100.44217031705591},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":92.233466184906291},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.695623935932531},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.773816930137244},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":71.417699271665498},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.581039616966748},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.22138491023199},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.299751600278995},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.780342092946043},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.630284376605019},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.819392926955089},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.319949152033509},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.106499780505914},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.155671726809736},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.446002086568566},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.957782025746042},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.672913428063911},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.574777258006645},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.648112681948145},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.878906068186108}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7292393790977478E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.4930635457774507E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.2919912718528382E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.1265482460951546E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.9972671606951327E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10904687798762502},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12849357122875146},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14831829364690172},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1498014765833707},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15129949134920442},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15281248626269647},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15434061112532343},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15588401723657666},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15744285740894243},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15901728598303186},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16060745884286218},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1622135334312908},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16383566876560371},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16547402545325973},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16712876570779234},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16880005336487028},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17048805389851898},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17219293443750416},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17391486378187923},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17565401241969802},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17741055254389501},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17918465806933395},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18097650465002729},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18278626969652756}]
[null,null,"Revenues ($MM)",null,{"$f":"E121*E122","v":0},{"$f":"F121*F122","v":0},{"$f":"G121*G122","v":0},{"$f":"H121*H122","v":0},{"$f":"I121*I122","v":0},{"$f":"J121*J122","v":0},{"$f":"K121*K122","v":0},{"$f":"L121*L122","v":0},{"$f":"M121*M122","v":3.7412715321464787},{"$f":"N121*N122","v":6.9397374561328231},{"$f":"O121*O122","v":9.6544628369479888},{"$f":"P121*P122","v":11.938799735637959},{"$f":"Q121*Q122","v":13.840905256872094},{"$f":"R121*R122","v":15.404214499682613},{"$f":"S121*S122","v":16.667872228075879},{"$f":"T121*T122","v":17.667126761786182},{"$f":"U121*U122","v":16.385501597189851},{"$f":"V121*V122","v":15.196849278980718},{"$f":"W121*W122","v":14.094425284341872},{"$f":"X121*X122","v":13.071974357912397},{"$f":"Y121*Y122","v":12.123695018891873},{"$f":"Z121*Z122","v":11.244206642903562},{"$f":"AA121*AA122","v":10.428518931835743},{"$f":"AB121*AB122","v":9.6720035984302459},{"$f":"AC121*AC122","v":8.9703681049539341},{"$f":"AD121*AD122","v":8.3196313069439505},{"$f":"AE121*AE122","v":7.7161008638270783},{"$f":"AF121*AF122","v":7.1563522882389776},{"$f":"AG121*AG122","v":6.6372095151672426},{"$f":"AH121*AH122","v":6.1557268806657559},{"$f":"AI121*AI122","v":5.7091724078859594},{"$f":"AJ121*AJ122","v":5.2950123055883829},{"$f":"AK121*AK122","v":4.9108965911776057},{"$f":"AL121*AL122","v":4.5546457566844003},{"$f":"AM121*AM122","v":4.2242384020366313},{"$f":"AN121*AN122","v":3.9177997654489034},{"$f":"AO121*AO122","v":3.6335910858514042}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6691221314745404},{"$f":"OFFSET(N124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9509923756214897},{"$f":"OFFSET(O124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.8877493130823231},{"$f":"OFFSET(P124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5174557162792013},{"$f":"OFFSET(Q124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.8744681382600117},{"$f":"OFFSET(R124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.989774328273512},{"$f":"OFFSET(S124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.891301197008485},{"$f":"OFFSET(T124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.604195828682606},{"$f":"OFFSET(U124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.689850515415239},{"$f":"OFFSET(V124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.841834491477977},{"$f":"OFFSET(W124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.055336035785587},{"$f":"OFFSET(X124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.3258924836053936},{"$f":"OFFSET(Y124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.6493649049862658},{"$f":"OFFSET(Z124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0219146200885554},{"$f":"OFFSET(AA124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.4399814181608619},{"$f":"OFFSET(AB124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.9002633565760716},{"$f":"OFFSET(AC124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3996980253045317},{"$f":"OFFSET(AD124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9354451705172675},{"$f":"OFFSET(AE124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5048705787239633},{"$f":"OFFSET(AF124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.1055311300028023},{"$f":"OFFSET(AG124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.7351609355128446},{"$f":"OFFSET(AH124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3916584806318788},{"$f":"OFFSET(AI124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0730747007687622},{"$f":"OFFSET(AJ124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7776019221912618},{"$f":"OFFSET(AK124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.5035636051186856},{"$f":"OFFSET(AL124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2494048308806285},{"$f":"OFFSET(AM124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0136834791651204},{"$f":"OFFSET(AN124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7950620452950368},{"$f":"OFFSET(AO124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5923000511032877}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11846462458520819},{"$f":"OFFSET(N125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21974170690278974},{"$f":"OFFSET(O125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.30570149900205346},{"$f":"OFFSET(P125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37803335484417327},{"$f":"OFFSET(Q125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.43826213389918456},{"$f":"OFFSET(R125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.4877631767849655},{"$f":"OFFSET(S125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.52777597380117625},{"$f":"OFFSET(T125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.55941663719166335},{"$f":"OFFSET(U125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.51883491445961882},{"$f":"OFFSET(V125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.48119710885554562},{"$f":"OFFSET(W125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.44628966000120152},{"$f":"OFFSET(X125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.41391449981421202},{"$f":"OFFSET(Y125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.38388792865151306},{"$f":"OFFSET(Z125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35603957298064476},{"$f":"OFFSET(AA125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.33021141866462334},{"$f":"OFFSET(AB125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.30625691437516378},{"$f":"OFFSET(AC125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28404014004693406},{"$f":"OFFSET(AD125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.26343503565457665},{"$f":"OFFSET(AE125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24432468593650511},{"$f":"OFFSET(AF125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2266006570069328},{"$f":"OFFSET(AG125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21016238109201077},{"$f":"OFFSET(AH125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19491658589900829},{"$f":"OFFSET(AI125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18077676538072762},{"$f":"OFFSET(AJ125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16766268889221764},{"$f":"OFFSET(AK125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15549994595469963},{"$f":"OFFSET(AL125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14421952404365179},{"$f":"OFFSET(AM125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13375741700538421},{"$f":"OFFSET(AN125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12405426188022266},{"$f":"OFFSET(AO125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11505500207160387}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F128,0,-1)+1","v":2012},{"$f":"OFFSET(G128,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",E99:E126)),\n0)","v":1.1325322775223921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",F99:F126)),\n0)","v":0.74851241957788694},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",G99:G126)),\n0)","v":0.87625621511155405},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",H99:H126)),\n0)","v":1.2336780661263063},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",I99:I126)),\n0)","v":1.2881921149674695},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",J99:J126)),\n0)","v":1.3427061638086328},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",K99:K126)),\n0)","v":1.3561332254467191},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",L99:L126)),\n0)","v":1.3696945577011863},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",M99:M126)),\n0)","v":1.3833915032781985},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",N99:N126)),\n0)","v":1.3972254183109802},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",O99:O126)),\n0)","v":1.41119767249409},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",P99:P126)),\n0)","v":1.4253096492190309},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",Q99:Q126)),\n0)","v":1.4395627457112212},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",R99:R126)),\n0)","v":1.4539583731683334},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",S99:S126)),\n0)","v":1.4684979569000167},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",T99:T126)),\n0)","v":1.483182936469017},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",U99:U126)),\n0)","v":1.4980147658337071},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",V99:V126)),\n0)","v":1.5129949134920444},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",W99:W126)),\n0)","v":1.5281248626269648},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",X99:X126)),\n0)","v":1.5434061112532342},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",Y99:Y126)),\n0)","v":1.5588401723657668},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",Z99:Z126)),\n0)","v":1.5744285740894242},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AA99:AA126)),\n0)","v":1.5901728598303184},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AB99:AB126)),\n0)","v":1.6060745884286216},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AC99:AC126)),\n0)","v":1.6221353343129079},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AD99:AD126)),\n0)","v":1.6383566876560371},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AE99:AE126)),\n0)","v":1.6547402545325971},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AF99:AF126)),\n0)","v":1.6712876570779231},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AG99:AG126)),\n0)","v":1.6880005336487027},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AH99:AH126)),\n0)","v":1.7048805389851898},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AI99:AI126)),\n0)","v":1.7219293443750416},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AJ99:AJ126)),\n0)","v":1.7391486378187921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AK99:AK126)),\n0)","v":1.75654012419698},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AL99:AL126)),\n0)","v":1.7741055254389499},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AM99:AM126)),\n0)","v":1.7918465806933395},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AN99:AN126)),\n0)","v":1.809765046500273},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AO99:AO126)),\n0)","v":1.8278626969652754}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",E99:E126)),\n0)","v":247.02472398151599},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",F99:F126)),\n0)","v":163.26340318305711},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",G99:G126)),\n0)","v":191.12651707248125},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",H99:H126)),\n0)","v":269.0863561377621},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",I99:I126)),\n0)","v":280.97680565109795},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",J99:J126)),\n0)","v":292.8672551644338},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",K99:K126)),\n0)","v":295.7959277160781},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",L99:L126)),\n0)","v":298.75388699323889},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",M99:M126)),\n0)","v":278.52209021367241},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",N99:N126)),\n0)","v":259.6534556979596},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",O99:O126)),\n0)","v":242.05667723603034},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",P99:P126)),\n0)","v":225.64652224816297},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",Q99:Q126)),\n0)","v":210.34343108390493},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",R99:R126)),\n0)","v":196.07314249471727},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",S99:S126)),\n0)","v":182.76634359158371},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",T99:T126)),\n0)","v":170.35834270610457},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",U99:U126)),\n0)","v":158.00004913890572},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",V99:V126)),\n0)","v":146.53826241408998},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",W99:W126)),\n0)","v":135.90794729729677},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",X99:X126)),\n0)","v":126.04878640070989},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",Y99:Y126)),\n0)","v":116.90483793663918},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",Z99:Z126)),\n0)","v":108.4242182986611},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AA99:AA126)),\n0)","v":100.55880766925323},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AB99:AB126)),\n0)","v":93.263976983514326},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AC99:AC126)),\n0)","v":86.498334699736446},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AD99:AD126)),\n0)","v":80.223491939981997},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AE99:AE126)),\n0)","v":74.40384466805196},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AF99:AF126)),\n0)","v":69.006371668902517},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AG99:AG126)),\n0)","v":64.000447183227365},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AH99:AH126)),\n0)","v":59.35766713407638},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AI99:AI126)),\n0)","v":55.051687959504974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AJ99:AJ126)),\n0)","v":51.058077136775339},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AK99:AK126)),\n0)","v":47.354174549970338},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AL99:AL126)),\n0)","v":43.918963914407257},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AM99:AM126)),\n0)","v":40.732953528301252},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AN99:AN126)),\n0)","v":37.778065675052751},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AO99:AO126)),\n0)","v":35.037534048617239}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",E100:E127)),\n0)","v":175.89768439125049},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",F100:F127)),\n0)","v":116.25417125406322},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",G100:G127)),\n0)","v":136.09452218770551},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",H100:H127)),\n0)","v":191.60700266364177},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",I100:I127)),\n0)","v":200.07377676647752},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",J100:J127)),\n0)","v":208.54055086931325},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",K100:K127)),\n0)","v":210.62595637800638},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",L100:L127)),\n0)","v":212.73221594178642},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",M100:M127)),\n0)","v":198.37072923814307},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",N100:N127)),\n0)","v":184.97339285255202},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",O100:O127)),\n0)","v":172.47589919622041},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",P100:P127)),\n0)","v":160.81819698358692},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",Q100:Q127)),\n0)","v":149.94421212009524},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",R100:R127)),\n0)","v":139.80158668650867},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",S100:S127)),\n0)","v":130.34143486303446},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",T100:T127)),\n0)","v":121.5181147091206},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",U100:U127)),\n0)","v":112.70283445073827},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",V100:V127)),\n0)","v":104.52704046335215},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",W100:W127)),\n0)","v":96.94434253827842},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",X100:X127)),\n0)","v":89.911715748559175},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",Y100:Y127)),\n0)","v":83.389256321560936},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",Z100:Z127)),\n0)","v":77.339955221290765},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AA100:AA127)),\n0)","v":71.729488155714677},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AB100:AB127)),\n0)","v":66.526020817560848},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AC100:AC127)),\n0)","v":61.700028253525787},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AD100:AD127)),\n0)","v":57.224127336967911},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AE100:AE127)),\n0)","v":53.072921393522947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AF100:AF127)),\n0)","v":49.222856098032594},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AG100:AG127)),\n0)","v":45.652085825132602},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AH100:AH127)),\n0)","v":42.340349695160668},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AI100:AI127)),\n0)","v":39.268856612057895},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AJ100:AJ127)),\n0)","v":36.420178640957523},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AK100:AK127)),\n0)","v":33.778152120476193},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AL100:AL127)),\n0)","v":31.327785948609289},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AM100:AM127)),\n0)","v":29.055176521836525},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AN100:AN127)),\n0)","v":26.947428844793809},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AO100:AO127)),\n0)","v":24.992583362881113}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",E99:E126)),\n0)","v":8.4491245501793362},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",F99:F126)),\n0)","v":5.5841893303077343},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",G99:G126)),\n0)","v":6.5372069708625808},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",H99:H126)),\n0)","v":9.2037108720015706},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",I99:I126)),\n0)","v":9.6104065552373559},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",J99:J126)),\n0)","v":10.017102238473139},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",K99:K126)),\n0)","v":10.117273260857871},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",L99:L126)),\n0)","v":10.21844599346645},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",M99:M126)),\n0)","v":9.4771699668166569},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",N99:N126)),\n0)","v":8.7896682761115894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",O99:O126)),\n0)","v":8.1520399733880904},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",P99:P126)),\n0)","v":7.5606670968834662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",Q99:Q126)),\n0)","v":7.0121941423869529},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",R99:R126)),\n0)","v":6.5035090237995394},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",S99:S126)),\n0)","v":6.0317254148705874},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",T99:T126)),\n0)","v":5.5941663719166339},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",U99:U126)),\n0)","v":5.1883491445961889},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",V99:V126)),\n0)","v":4.8119710885554561},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",W99:W126)),\n0)","v":4.4628966000120149},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",X99:X126)),\n0)","v":4.13914499814212},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",Y99:Y126)),\n0)","v":3.8388792865151307},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",Z99:Z126)),\n0)","v":3.5603957298064475},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AA99:AA126)),\n0)","v":3.3021141866462331},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AB99:AB126)),\n0)","v":3.0625691437516376},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AC99:AC126)),\n0)","v":2.8404014004693403},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AD99:AD126)),\n0)","v":2.6343503565457667},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AE99:AE126)),\n0)","v":2.4432468593650509},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AF99:AF126)),\n0)","v":2.2660065700693282},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AG99:AG126)),\n0)","v":2.1016238109201075},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AH99:AH126)),\n0)","v":1.9491658589900831},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AI99:AI126)),\n0)","v":1.807767653807276},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AJ99:AJ126)),\n0)","v":1.6766268889221765},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AK99:AK126)),\n0)","v":1.554999459546996},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AL99:AL126)),\n0)","v":1.4421952404365177},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AM99:AM126)),\n0)","v":1.3375741700538422},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AN99:AN126)),\n0)","v":1.2405426188022266},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AO99:AO126)),\n0)","v":1.1505500207160386}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E138=Announcement_Year,\"Ancmt Yr\",\nIF(E138=Base_Year,\"Base Yr\",\nIF(E138=Standard_Year,\"Std Yr\",\nIF(E138=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J138=Announcement_Year,\"Ancmt Yr\",\nIF(J138=Base_Year,\"Base Yr\",\nIF(J138=Standard_Year,\"Std Yr\",\nIF(J138=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG4",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F138,0,-1)+1","v":2012},{"$f":"OFFSET(G138,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE138,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":159.9692},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":159.9692},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":159.9692},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":159.9692},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":159.9692},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":159.9692},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":159.9692},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":159.9692},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":146.89560920729201},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":134.89046644217422},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":123.86645206876672},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":113.74338270734194},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":104.44762801897589},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":95.911575153867645},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":88.073136967981085},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":80.875300431013301},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.265711941026552},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.196296529521661},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.622908187233655},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.505008767287727},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.805373130211301},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.489818386169077},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.526955265058859},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.88795980605429},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.546363705973491},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.477861801568892},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.660135285456736},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.072689369843996},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.696704217296809},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.514898054292299},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.511401471907877},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.671641999371367},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.982238110915734},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.430901894995046},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.00634967792449},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.69821995186361},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.496998010190584}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4368879702700794},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.94966696546796769},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1117405122639332},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.565215585979532},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6343796906547161},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7035437953299},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7205792332831991},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.737785025616031},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5357675163881674},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3295358784731848},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.119026031048264},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.90417303308699737},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68491107256340045},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46117345552602301},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23289259504064164},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E140*E141","v":229.85781909372838},{"$f":"F140*F141","v":151.91746473233843},{"$f":"G140*G141","v":177.84424035445159},{"$f":"H140*H141","v":250.38628511667696},{"$f":"I140*I141","v":261.4504116102824},{"$f":"J140*J141","v":272.51453810388784},{"$f":"K140*K141","v":275.23968348492673},{"$f":"L140*L141","v":277.99208031977599},{"$f":"M140*M141","v":225.59750492060968},{"$f":"N140*N141","v":179.34171479885376},{"$f":"O140*O141","v":138.60978423854206},{"$f":"P140*P141","v":102.84369933607249},{"$f":"Q140*Q141","v":71.537336933179859},{"$f":"R140*R141","v":44.231872538652993},{"$f":"S140*S141","v":20.511581421842983},{"$f":"T140*T141","v":0},{"$f":"U140*U141","v":0},{"$f":"V140*V141","v":0},{"$f":"W140*W141","v":0},{"$f":"X140*X141","v":0},{"$f":"Y140*Y141","v":0},{"$f":"Z140*Z141","v":0},{"$f":"AA140*AA141","v":0},{"$f":"AB140*AB141","v":0},{"$f":"AC140*AC141","v":0},{"$f":"AD140*AD141","v":0},{"$f":"AE140*AE141","v":0},{"$f":"AF140*AF141","v":0},{"$f":"AG140*AG141","v":0},{"$f":"AH140*AH141","v":0},{"$f":"AI140*AI141","v":0},{"$f":"AJ140*AJ141","v":0},{"$f":"AK140*AK141","v":0},{"$f":"AL140*AL141","v":0},{"$f":"AM140*AM141","v":0},{"$f":"AN140*AN141","v":0},{"$f":"AO140*AO141","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":163.49066222256158},{"$f":"OFFSET(F143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":108.05413107193414},{"$f":"OFFSET(G143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":126.49503394166254},{"$f":"OFFSET(H143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":178.09191667515282},{"$f":"OFFSET(I143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":185.96148306400011},{"$f":"OFFSET(J143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":193.83104945284737},{"$f":"OFFSET(K143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":195.76935994737585},{"$f":"OFFSET(L143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":197.72705354684962},{"$f":"OFFSET(M143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":160.46043428345752},{"$f":"OFFSET(N143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":127.56014057819962},{"$f":"OFFSET(O143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":98.588795043100319},{"$f":"OFFSET(P143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":73.149499878515442},{"$f":"OFFSET(Q143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.882265545532626},{"$f":"OFFSET(R143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.460744564619528},{"$f":"OFFSET(S143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.589244965043692},{"$f":"OFFSET(T143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0450236682804928},{"$f":"OFFSET(F144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3171112656318442},{"$f":"OFFSET(G144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2245484124058059},{"$f":"OFFSET(H144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.7635199790836928},{"$f":"OFFSET(I144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.150764406359885},{"$f":"OFFSET(J144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.5380088336360735},{"$f":"OFFSET(K144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.6333889219724362},{"$f":"OFFSET(L144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7297228111921594},{"$f":"OFFSET(M144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.8959126722213391},{"$f":"OFFSET(N144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2769600179598806},{"$f":"OFFSET(O144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.851342448348972},{"$f":"OFFSET(P144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.599529476762537},{"$f":"OFFSET(Q144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5038067926612948},{"$f":"OFFSET(R144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5481155388528547},{"$f":"OFFSET(S144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.71790534976450437},{"$f":"OFFSET(T144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":173.32900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":173.32900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":173.32900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":173.32900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":173.32900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":173.32900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":173.32900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":173.32900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":159.16357053914578},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":146.15582035764143},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":134.21113733535748},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":123.24264159151181},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":113.17055356219242},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":103.92161372217106},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":95.42854973034305},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":87.629587123065605},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":80.467999996413013},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":73.891698409227899},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":67.852849505936291},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.307529603356237},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.215404710946821},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.53943716075532},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.245616213229717},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.302710679453199},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.682041760493142},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.357274451607772},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.304225994084675},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.500689981482001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.926274840905869},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.562255514514234},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.391437262450026},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.398030596571338},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.567536435307005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.886640644309004},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.343117195841288},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.925739242532737},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.624197458687821}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1495103762160637},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.75973357237437422},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.88939240981114664},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2521724687836258},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3075037525237729},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3628350362639201},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3764633866265594},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3902280204928248},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.448009372594558},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5068073289362764},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5666364434675697},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6275114595565954},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6894473123230547},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7524591309988875},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8165622413170048},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8817721679283845},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9005898896076685},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9195957885037451},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9387917463887825},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9581796638526703},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9777614604911971},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9975390750961091},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0175144658470701},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0376896105055406},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0580665066105959},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0786471716767019},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0994336433934691},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1204279798274039},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1416322596256778},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1630485822219345},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1846790680441539},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2065258587245955},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2285911173118413},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2508770284849597},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2733857987698092},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2961196567575071},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3190808533250822}]
[null,null,"Revenues ($MM)",null,{"$f":"E147*E148","v":199.24348399915411},{"$f":"F147*F148","v":131.68386036607791},{"$f":"G147*G148","v":154.15749700015624},{"$f":"H147*H148","v":217.03780184179709},{"$f":"I147*I148","v":226.62831792119306},{"$f":"J147*J148","v":236.21883400058903},{"$f":"K147*K148","v":238.58102234059493},{"$f":"L147*L148","v":240.96683256400084},{"$f":"M147*M148","v":230.47034191629814},{"$f":"N147*N148","v":220.22866128158793},{"$f":"O147*O148","v":210.26005886880199},{"$f":"P147*P148","v":200.57881149621176},{"$f":"Q147*Q148","v":191.1956875497583},{"$f":"R147*R148","v":182.11838087555796},{"$f":"S147*S148","v":173.35190018378321},{"$f":"T147*T148","v":164.89891813524042},{"$f":"U147*U148","v":152.93666723013249},{"$f":"V147*V148","v":141.84219307174277},{"$f":"W147*W148","v":131.55254459106945},{"$f":"X147*X148","v":122.00933737419042},{"$f":"Y147*Y148","v":113.1584223837171},{"$f":"Z147*Z148","v":104.94957871216532},{"$f":"AA147*AA148","v":97.336228623896901},{"$f":"AB147*AB148","v":90.275173268754642},{"$f":"AC147*AC148","v":83.726347567804495},{"$f":"AD147*AD148","v":77.652592880384816},{"$f":"AE147*AE148","v":72.019446162554132},{"$f":"AF147*AF148","v":66.794944420603215},{"$f":"AG147*AG148","v":61.949443350082632},{"$f":"AH147*AH148","v":57.455449131286777},{"$f":"AI147*AI148","v":53.287462426786774},{"$f":"AJ147*AJ148","v":49.421833695839339},{"$f":"AK147*AK148","v":45.836629004712847},{"$f":"AL147*AL148","v":42.511505571525518},{"$f":"AM147*AM148","v":39.42759633942606},{"$f":"AN147*AN148","v":36.56740292317383},{"$f":"AO147*AO148","v":33.914696321688247}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":142.25314822892344},{"$f":"OFFSET(F150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":94.017848574119824},{"$f":"OFFSET(G150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":110.06326947914717},{"$f":"OFFSET(H150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":154.95769285389503},{"$f":"OFFSET(I150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":161.80499886386212},{"$f":"OFFSET(J150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":168.65230487382919},{"$f":"OFFSET(K150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":170.3388279225675},{"$f":"OFFSET(L150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":172.04221620179314},{"$f":"OFFSET(M150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":164.54807481246922},{"$f":"OFFSET(N150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":157.23585920471106},{"$f":"OFFSET(O150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":150.11861226544724},{"$f":"OFFSET(P150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":143.20652716288097},{"$f":"OFFSET(Q150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.50729216249886},{"$f":"OFFSET(R150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":130.02640041173075},{"$f":"OFFSET(S150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":123.76742796122733},{"$f":"OFFSET(T150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":117.73228300093895},{"$f":"OFFSET(U150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":109.1916380724297},{"$f":"OFFSET(V150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":101.27055656302349},{"$f":"OFFSET(W150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":93.924093526114561},{"$f":"OFFSET(X150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":87.110564453275288},{"$f":"OFFSET(Y150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":80.791308752512975},{"$f":"OFFSET(Z150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.930470384507544},{"$f":"OFFSET(AA150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.494794412139328},{"$f":"OFFSET(AB150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.453438308910634},{"$f":"OFFSET(AC150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.777796955607457},{"$f":"OFFSET(AD150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.441340332216448},{"$f":"OFFSET(AE150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":51.419462984145973},{"$f":"OFFSET(AF150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.689344408608676},{"$f":"OFFSET(AG150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.229819568985313},{"$f":"OFFSET(AH150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.021258802456032},{"$f":"OFFSET(AI150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.045456439484205},{"$f":"OFFSET(AJ150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.285527503169355},{"$f":"OFFSET(AK150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.72581190233187},{"$f":"OFFSET(AL150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.351785574712189},{"$f":"OFFSET(AM150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.14997807610283},{"$f":"OFFSET(AN150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.107896147806262},{"$f":"OFFSET(AO150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.213952828733539}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4360189346243963},{"$f":"OFFSET(F151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2536890125054772},{"$f":"OFFSET(G151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9796387299246456},{"$f":"OFFSET(H151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0108159832669568},{"$f":"OFFSET(I151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.3206115250879087},{"$f":"OFFSET(J151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6304070669088615},{"$f":"OFFSET(K151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7067111375779502},{"$f":"OFFSET(L151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7837782489537286},{"$f":"OFFSET(M151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.4447176623801203},{"$f":"OFFSET(N151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.1138880203545343},{"$f":"OFFSET(O151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.7918794276885617},{"$f":"OFFSET(P151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4791530581725683},{"$f":"OFFSET(Q151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.1760567552311949},{"$f":"OFFSET(R151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8828390476408492},{"$f":"OFFSET(S151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5996617281631353},{"$f":"OFFSET(T151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.326611129837457},{"$f":"OFFSET(U151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9402031440870706},{"$f":"OFFSET(V151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5818263263367829},{"$f":"OFFSET(W151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2494472134894901},{"$f":"OFFSET(X151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9411798558220323},{"$f":"OFFSET(Y151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6552751159326262},{"$f":"OFFSET(Z151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3901107439740272},{"$f":"OFFSET(AA151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1441821728583572},{"$f":"OFFSET(AB151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9160939812047748},{"$f":"OFFSET(AC151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.704551975589931},{"$f":"OFFSET(AD151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5083558471751983},{"$f":"OFFSET(AE151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3263923610436796},{"$f":"OFFSET(AF151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1576290396026785},{"$f":"OFFSET(AG151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0011083042106708},{"$f":"OFFSET(AH151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8559420417878278},{"$f":"OFFSET(AI151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7213065655805424},{"$f":"OFFSET(AJ151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5964379414868612},{"$f":"OFFSET(AK151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4806276534239791},{"$f":"OFFSET(AL151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3732185831426755},{"$f":"OFFSET(AM151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2736012816778037},{"$f":"OFFSET(AN151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1812105112786797},{"$f":"OFFSET(AO151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0955220381979902}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":196.75219999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":196.75219999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":196.75219999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":196.75219999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":196.75219999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":196.75219999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":196.75219999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":196.75219999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":180.67249371675896},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":165.9069122776381},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":152.34805794318157},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":139.89731012664615},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":128.46410807527414},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":117.96529217492365},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":108.32449908702179},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":99.47160631835888},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":91.342222183790653},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.877217452082974},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.022295268315602},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.72759622466792},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.947335707060859},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.639470879889465},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.765394886652643},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.289656042242854},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.179699974435316},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.405632839038027},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.940003886443392},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.757605798075005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.835291340473198},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.15180500344897},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.687628397723515},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.424838287549818},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.346976225714165},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.438928842704993},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.686817919330313},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.077899443224442},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.600470915030016}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28737759405401592},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18993339309359356},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22234810245278666},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.31304311719590644},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32687593813094323},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34070875906598003},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34411584665663986},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3475570051232062},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.48266979086485268},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62045007662081952},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76093770111281955},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.90417303308699737},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0501969779305473},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1990509843676598},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3507770512357216},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5054177343427078},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5204719116861349},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5356766308029961},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5510333971110262},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5665437310821364},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5822091683929578},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5980312600768873},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.614011572677656},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6301516884044327},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6464532052884768},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6629177373413615},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6795469147147752},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6963423838619232},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7133058077005423},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7304388657775478},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7477432544353233},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7652206869796765},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7828728938494731},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.800701622787968},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8187086390158473},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8368957254060057},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8552646826600658}]
[null,null,"Revenues ($MM)",null,{"$f":"E154*E155","v":56.542173860834545},{"$f":"F154*F155","v":37.369812944629338},{"$f":"G154*G155","v":43.747478323411165},{"$f":"H154*H155","v":61.591922003152419},{"$f":"I154*I155","v":64.313559954326962},{"$f":"J154*J155","v":67.035197905501505},{"$f":"K154*K155","v":67.705549884556532},{"$f":"L154*L155","v":68.38260538340208},{"$f":"M154*M155","v":87.205154757299454},{"$f":"N154*N155","v":102.93695643458415},{"$f":"O154*O155","v":115.92738098028721},{"$f":"P154*P155","v":126.49137521792196},{"$f":"Q154*Q155","v":134.91261807319611},{"$f":"R154*R155","v":141.44639970356079},{"$f":"S154*S155","v":146.3222474533539},{"$f":"T154*T155","v":149.74632021521359},{"$f":"U154*U155","v":138.88328318144787},{"$f":"V154*V155","v":128.80828269794506},{"$f":"W154*W155","v":119.46415228330406},{"$f":"X154*X155","v":110.79787248026211},{"$f":"Y154*Y155","v":102.76027001840701},{"$f":"Z154*Z155","v":95.305738800508593},{"$f":"AA154*AA155","v":88.391981129319092},{"$f":"AB154*AB155","v":81.979767706540372},{"$f":"AC154*AC155","v":76.032715042169215},{"$f":"AD154*AD155","v":70.517079011221654},{"$f":"AE154*AE155","v":65.401563386457354},{"$f":"AF154*AF155","v":60.657142260701477},{"$f":"AG154*AG155","v":56.256895351172055},{"$f":"AH154*AH155","v":52.175855251314026},{"$f":"AI154*AI155","v":48.390865763433169},{"$f":"AJ154*AJ155","v":44.880450508295873},{"$f":"AK154*AK155","v":41.624691066173867},{"$f":"AL154*AL155","v":38.605113957894652},{"$f":"AM154*AM155","v":35.80458582461803},{"$f":"AN154*AN155","v":33.20721621157859},{"$f":"AO154*AO155","v":30.798267404180816}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.586647401295046},{"$f":"OFFSET(F157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.824497854805966},{"$f":"OFFSET(G157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.402462200661496},{"$f":"OFFSET(H157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.211416902058197},{"$f":"OFFSET(I157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.165041114494407},{"$f":"OFFSET(J157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.118665326930625},{"$f":"OFFSET(K157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.599851980199929},{"$f":"OFFSET(L157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.085850500001925},{"$f":"OFFSET(M157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.596901145350486},{"$f":"OFFSET(N157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":73.889376196532254},{"$f":"OFFSET(O157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.214058015934043},{"$f":"OFFSET(P157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":90.797019193328453},{"$f":"OFFSET(Q157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":96.8418878481652},{"$f":"OFFSET(R157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":101.53191430313241},{"$f":"OFFSET(S157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":105.03185602610758},{"$f":"OFFSET(T157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.48969633136404},{"$f":"OFFSET(U157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":99.6920786649153},{"$f":"OFFSET(V157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":92.46012304187461},{"$f":"OFFSET(W157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":85.752794679435311},{"$f":"OFFSET(X157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":79.532035578224537},{"$f":"OFFSET(Y157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":73.76254857770688},{"$f":"OFFSET(Z157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.411597076842114},{"$f":"OFFSET(AA157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.448819283593224},{"$f":"OFFSET(AB157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.846055939320024},{"$f":"OFFSET(AC157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.577190540549843},{"$f":"OFFSET(AD157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.618001151529718},{"$f":"OFFSET(AE157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.94602296673024},{"$f":"OFFSET(AF157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.540420843468205},{"$f":"OFFSET(AG157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.38187108138672},{"$f":"OFFSET(AH157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.452451777998114},{"$f":"OFFSET(AI157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.73554113815733},{"$f":"OFFSET(AJ157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.215723160464144},{"$f":"OFFSET(AK157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.878700165450262},{"$f":"OFFSET(AL157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.711211669228135},{"$f":"OFFSET(AM157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.700959142283143},{"$f":"OFFSET(AN157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.83653622648346},{"$f":"OFFSET(AO157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.107364014352658}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6090047336560989},{"$f":"OFFSET(F158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0634222531263691},{"$f":"OFFSET(G158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2449096824811612},{"$f":"OFFSET(H158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.752703995816739},{"$f":"OFFSET(I158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.830152881271977},{"$f":"OFFSET(J158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9076017667272149},{"$f":"OFFSET(K158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9266777843944873},{"$f":"OFFSET(L158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9459445622384319},{"$f":"OFFSET(M158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4815725541267066},{"$f":"OFFSET(N158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9292480083812773},{"$f":"OFFSET(O158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.298912864877301},{"$f":"OFFSET(P158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.599529476762537},{"$f":"OFFSET(Q158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.8391704154139852},{"$f":"OFFSET(R158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0251004010174221},{"$f":"OFFSET(S158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.1638510286341255},{"$f":"OFFSET(T158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2612889038699651},{"$f":"OFFSET(U158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9521625152696567},{"$f":"OFFSET(V158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.665461061069426},{"$f":"OFFSET(W158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3995577707915916},{"$f":"OFFSET(X158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1529438846576254},{"$f":"OFFSET(Y158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9242200927461011},{"$f":"OFFSET(Z158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7120885951792211},{"$f":"OFFSET(AA158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5153457382866851},{"$f":"OFFSET(AB158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3328751849638194},{"$f":"OFFSET(AC158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1636415804719449},{"$f":"OFFSET(AD158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0066846777401581},{"$f":"OFFSET(AE158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8611138888349437},{"$f":"OFFSET(AF158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7261032316821425},{"$f":"OFFSET(AG158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6008866433685365},{"$f":"OFFSET(AH158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4847536334302622},{"$f":"OFFSET(AI158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3770452524644339},{"$f":"OFFSET(AJ158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.277150353189489},{"$f":"OFFSET(AK158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.184502122739183},{"$f":"OFFSET(AL158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0985748665141404},{"$f":"OFFSET(AM158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0188810253422427},{"$f":"OFFSET(AN158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.94496840902294355},{"$f":"OFFSET(AO158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.87641763055839206}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":199.05838059345467},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":199.05838059345467},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":199.05838059345467},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":199.05838059345467},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":199.05838059345467},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":199.05838059345467},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":199.05838059345467},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":199.05838059345467},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":182.79020014535621},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":167.85154771965441},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":154.13376674175703},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":141.53708066893529},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":129.96986726372879},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.34799217784621},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":109.59419699937139},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":100.63753731222407},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":92.412866680590611},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.86036280507507},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.92509240405856},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":71.556611655423097},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.708599292444958},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.33851968517402},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.407313456714277},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.879113384097892},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.720983517351748},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.902679619234405},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.396429183197206},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.17672942952575},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.220161810383217},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.505221674553965},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.012161852951028},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.722849027203409},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.620631836617573},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.690219764186441},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.917571920721073},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.289794918174096},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.795049089334807}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.3879071896804789E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.863572523154567E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13428312372579171},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18083460661739947},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22830369085446683},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27670407331561386},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32604963305689832},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37635443358567694},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38011797792153373},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38391915770074903},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38775834927775654},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3916359327705341},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39555229209823944},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39950781501922183},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40350289316941401},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40753792210110817},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41161330132211921},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41572943433534038},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41988672867869381},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42408559596548079},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42832645192513558},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43260971644438695},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43693581360883083},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44130517174491912},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44571822346236828},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45017540569699199},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45467715975396183},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45922393135150141},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46381617066501646}]
[null,null,"Revenues ($MM)",null,{"$f":"E161*E162","v":0},{"$f":"F161*F162","v":0},{"$f":"G161*G162","v":0},{"$f":"H161*H162","v":0},{"$f":"I161*I162","v":0},{"$f":"J161*J162","v":0},{"$f":"K161*K162","v":0},{"$f":"L161*L162","v":0},{"$f":"M161*M162","v":8.0206643342094228},{"$f":"N161*N162","v":14.877643663368964},{"$f":"O161*O162","v":20.69756366970568},{"$f":"P161*P162","v":25.59480230454205},{"$f":"Q161*Q162","v":29.672600396174428},{"$f":"R161*R162","v":33.024075577650066},{"$f":"S161*S162","v":35.733147716810471},{"$f":"T161*T162","v":37.87538335259952},{"$f":"U161*U162","v":35.127792016558381},{"$f":"V161*V162","v":32.579519010304395},{"$f":"W161*W162","v":30.216105197914391},{"$f":"X161*X162","v":28.024140351570498},{"$f":"Y161*Y162","v":25.99118706069136},{"$f":"Z161*Z162","v":24.105710160918179},{"$f":"AA161*AA162","v":22.357011282528816},{"$f":"AB161*AB162","v":20.735168146901938},{"$f":"AC161*AC162","v":19.230978266593471},{"$f":"AD161*AD162","v":17.835906729574656},{"$f":"AE161*AE162","v":16.542037771354501},{"$f":"AF161*AF162","v":15.342029860202375},{"$f":"AG161*AG162","v":14.229074040620333},{"$f":"AH161*AH162","v":13.196855298701959},{"$f":"AI161*AI162","v":12.239516730161412},{"$f":"AJ161*AJ162","v":11.351626307718627},{"$f":"AK161*AK162","v":10.528146059275842},{"$f":"AL161*AL162","v":9.7644034819995458},{"$f":"AM161*AM162","v":9.0560650301087193},{"$f":"AN161*AN162","v":8.39911152593662},{"$f":"AO161*AO162","v":7.7898153547462421}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7438141700390197},{"$f":"OFFSET(N164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.654282105532461},{"$f":"OFFSET(O164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.822083874559537},{"$f":"OFFSET(P164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.329128614589575},{"$f":"OFFSET(Q164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.2493498687539},{"$f":"OFFSET(R164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.649431686888157},{"$f":"OFFSET(S164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.589471350959343},{"$f":"OFFSET(T164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.123584098693541},{"$f":"OFFSET(U164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.155959798282634},{"$f":"OFFSET(V164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.331072732504147},{"$f":"OFFSET(W164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.638568323938884},{"$f":"OFFSET(X164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.068843146566966},{"$f":"OFFSET(Y164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.612990435043415},{"$f":"OFFSET(Z164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.262749546890614},{"$f":"OFFSET(AA164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.010459090851452},{"$f":"OFFSET(AB164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.849013455449182},{"$f":"OFFSET(AC164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.7718224910929},{"$f":"OFFSET(AD164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.77277411696136},{"$f":"OFFSET(AE164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.846199640492998},{"$f":"OFFSET(AF164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.986841592701824},{"$f":"OFFSET(AG164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.189823896813813},{"$f":"OFFSET(AH164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.4506242009578223},{"$f":"OFFSET(AI164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.7650482179242335},{"$f":"OFFSET(AJ164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1292059263927214},{"$f":"OFFSET(AK164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.5394894985927117},{"$f":"OFFSET(AL164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.9925528291560761},{"$f":"OFFSET(AM164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4852925490068447},{"$f":"OFFSET(AN164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.014830416559005},{"$f":"OFFSET(AO164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5784969863084575}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22559750492060968},{"$f":"OFFSET(N165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.41846400119732546},{"$f":"OFFSET(O165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.58216109380187675},{"$f":"OFFSET(P165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.71990589535250749},{"$f":"OFFSET(Q165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.8346022642204316},{"$f":"OFFSET(R165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.92886932331171312},{"$f":"OFFSET(S165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0050674896703062},{"$f":"OFFSET(T165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0653222259674913},{"$f":"OFFSET(U165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.98804062881741417},{"$f":"OFFSET(V165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.91636526526735651},{"$f":"OFFSET(W165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.8498894426978979},{"$f":"OFFSET(X165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.78823597116440636},{"$f":"OFFSET(Y165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.73105502318652527},{"$f":"OFFSET(Z165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.67802214879480527},{"$f":"OFFSET(AA165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.62883643457167127},{"$f":"OFFSET(AB165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.58321879624095485},{"$f":"OFFSET(AC165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.54091039511798622},{"$f":"OFFSET(AD165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.50167116943503953},{"$f":"OFFSET(AE165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.46527847220873592},{"$f":"OFFSET(AF165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.43152580792053563},{"$f":"OFFSET(AG165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.40022166084213412},{"$f":"OFFSET(AH165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37118840835756556},{"$f":"OFFSET(AI165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.34426131311610847},{"$f":"OFFSET(AJ165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31928758829737225},{"$f":"OFFSET(AK165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.29612553068479575},{"$f":"OFFSET(AL165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2746437166285351},{"$f":"OFFSET(AM165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25472025633556067},{"$f":"OFFSET(AN165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.23624210225573589},{"$f":"OFFSET(AO165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21910440763959801}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F168,0,-1)+1","v":2012},{"$f":"OFFSET(G168,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",E139:E166)),\n0)","v":2.8737759405401588},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",F139:F166)),\n0)","v":1.8993339309359354},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",G139:G166)),\n0)","v":2.2234810245278664},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",H139:H166)),\n0)","v":3.1304311719590641},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",I139:I166)),\n0)","v":3.2687593813094327},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",J139:J166)),\n0)","v":3.4070875906597999},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",K139:K166)),\n0)","v":3.4411584665663981},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",L139:L166)),\n0)","v":3.4755700512320615},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",M139:M166)),\n0)","v":3.5103257517443831},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",N139:N166)),\n0)","v":3.5454290092618264},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",O139:O166)),\n0)","v":3.5808832993544448},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",P139:P166)),\n0)","v":3.6166921323479895},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",Q139:Q166)),\n0)","v":3.6528590536714693},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",R139:R166)),\n0)","v":3.6893876442081837},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",S139:S166)),\n0)","v":3.7262815206502666},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",T139:T166)),\n0)","v":3.7635443358567691},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",U139:U166)),\n0)","v":3.8011797792153375},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",V139:V166)),\n0)","v":3.8391915770074903},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",W139:W166)),\n0)","v":3.877583492777565},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",X139:X166)),\n0)","v":3.9163593277053406},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",Y139:Y166)),\n0)","v":3.9555229209823941},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",Z139:Z166)),\n0)","v":3.9950781501922181},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AA139:AA166)),\n0)","v":4.0350289316941401},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AB139:AB166)),\n0)","v":4.0753792210110813},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AC139:AC166)),\n0)","v":4.1161330132211917},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AD139:AD166)),\n0)","v":4.1572943433534038},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AE139:AE166)),\n0)","v":4.1988672867869381},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AF139:AF166)),\n0)","v":4.2408559596548079},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AG139:AG166)),\n0)","v":4.2832645192513557},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AH139:AH166)),\n0)","v":4.326097164443869},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AI139:AI166)),\n0)","v":4.3693581360883078},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AJ139:AJ166)),\n0)","v":4.413051717449191},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AK139:AK166)),\n0)","v":4.4571822346236827},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AL139:AL166)),\n0)","v":4.5017540569699204},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AM139:AM166)),\n0)","v":4.5467715975396175},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AN139:AN166)),\n0)","v":4.5922393135150141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AO139:AO166)),\n0)","v":4.6381617066501653}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",E139:E166)),\n0)","v":485.64347695371708},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",F139:F166)),\n0)","v":320.9711380430457},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",G139:G166)),\n0)","v":375.74921567801897},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",H139:H166)),\n0)","v":529.01600896162643},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",I139:I166)),\n0)","v":552.39228948580239},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",J139:J166)),\n0)","v":575.76857000997836},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",K139:K166)),\n0)","v":581.52625571007809},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",L139:L166)),\n0)","v":587.34151826717891},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",M139:M166)),\n0)","v":551.29366592841666},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",N139:N166)),\n0)","v":517.38497617839482},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",O139:O166)),\n0)","v":485.49478775733701},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",P139:P166)),\n0)","v":455.50868835474824},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",Q139:Q166)),\n0)","v":427.31824295230865},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",R139:R166)),\n0)","v":400.82072869542179},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",S139:S166)),\n0)","v":375.91887677579058},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",T139:T166)),\n0)","v":352.52062170305351},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",U139:U166)),\n0)","v":326.94774242813872},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",V139:V166)),\n0)","v":303.22999477999224},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",W139:W166)),\n0)","v":281.23280207228788},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",X139:X166)),\n0)","v":260.83135020602305},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",Y139:Y166)),\n0)","v":241.90987946281547},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",Z139:Z166)),\n0)","v":224.3610276735921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AA139:AA166)),\n0)","v":208.08522103574481},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AB139:AB166)),\n0)","v":192.99010912219697},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AC139:AC166)),\n0)","v":178.99004087656718},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AD139:AD166)),\n0)","v":166.00557862118112},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AE139:AE166)),\n0)","v":153.963047320366},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AF139:AF166)),\n0)","v":142.79411654150707},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AG139:AG166)),\n0)","v":132.43541274187501},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AH139:AH166)),\n0)","v":122.82815968130276},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AI139:AI166)),\n0)","v":113.91784492038136},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AJ139:AJ166)),\n0)","v":105.65391051185385},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AK139:AK166)),\n0)","v":97.989466130162555},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AL139:AL166)),\n0)","v":90.881023011419728},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AM139:AM166)),\n0)","v":84.288247194152802},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AN139:AN166)),\n0)","v":78.173730660689031},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AO139:AO166)),\n0)","v":72.502779080615298}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",E140:E167)),\n0)","v":346.33045785278011},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",F140:F167)),\n0)","v":228.89647750085993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",G140:G167)),\n0)","v":267.96076562147118},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",H140:H167)),\n0)","v":377.26102643110607},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",I140:I167)),\n0)","v":393.93152304235662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",J140:J167)),\n0)","v":410.60201965360721},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",K140:K167)),\n0)","v":414.70803985014322},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",L140:L167)),\n0)","v":418.85512024864465},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",M140:M167)),\n0)","v":393.34922441131624},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",N140:N167)),\n0)","v":369.33965808497538},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",O140:O167)),\n0)","v":346.74354919904113},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",P140:P167)),\n0)","v":325.4821748493145},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",Q140:Q167)),\n0)","v":305.48079542495054},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",R140:R167)),\n0)","v":286.66849096637083},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",S140:S167)),\n0)","v":268.97800030333792},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",T140:T167)),\n0)","v":252.34556343099655},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",U140:U167)),\n0)","v":234.03967653562762},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",V140:V167)),\n0)","v":217.06175233740225},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",W140:W167)),\n0)","v":201.31545652948876},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",X140:X167)),\n0)","v":186.71144317806679},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",Y140:Y167)),\n0)","v":173.16684776526324},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",Z140:Z167)),\n0)","v":160.60481700824025},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AA140:AA167)),\n0)","v":148.95407278658399},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AB140:AB167)),\n0)","v":138.14850770367985},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AC140:AC167)),\n0)","v":128.1268099872502},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AD140:AD167)),\n0)","v":118.83211560070752},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AE140:AE167)),\n0)","v":110.2116855913692},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AF140:AF167)),\n0)","v":102.2166068447787},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AG140:AG167)),\n0)","v":94.801514547185832},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AH140:AH167)),\n0)","v":87.924334781411957},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AI140:AI167)),\n0)","v":81.54604579556576},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AJ140:AJ167)),\n0)","v":75.630456590026228},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AK140:AK167)),\n0)","v":70.14400156637484},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AL140:AL167)),\n0)","v":65.055550073096398},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AM140:AM167)),\n0)","v":60.336229767392815},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AN140:AN167)),\n0)","v":55.959262790848726},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AO140:AO167)),\n0)","v":51.899813829394652}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",E139:E166)),\n0)","v":16.090047336560989},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",F139:F166)),\n0)","v":10.63422253126369},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",G139:G166)),\n0)","v":12.449096824811612},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",H139:H166)),\n0)","v":17.527039958167389},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",I139:I166)),\n0)","v":18.301528812719773},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",J139:J166)),\n0)","v":19.076017667272151},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",K139:K166)),\n0)","v":19.266777843944876},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",L139:L166)),\n0)","v":19.459445622384319},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",M139:M166)),\n0)","v":18.047800393648778},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",N139:N166)),\n0)","v":16.738560047893017},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",O139:O166)),\n0)","v":15.524295834716712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",P139:P166)),\n0)","v":14.39811790705015},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",Q139:Q166)),\n0)","v":13.353636227526906},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",R139:R166)),\n0)","v":12.384924310822839},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",S139:S166)),\n0)","v":11.486485596232072},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",T139:T166)),\n0)","v":10.653222259674914},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",U139:U166)),\n0)","v":9.8804062881741412},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",V139:V166)),\n0)","v":9.1636526526735658},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",W139:W166)),\n0)","v":8.4988944269789783},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",X139:X166)),\n0)","v":7.8823597116440638},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",Y139:Y166)),\n0)","v":7.3105502318652524},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",Z139:Z166)),\n0)","v":6.7802214879480536},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AA139:AA166)),\n0)","v":6.2883643457167135},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AB139:AB166)),\n0)","v":5.8321879624095487},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AC139:AC166)),\n0)","v":5.409103951179862},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AD139:AD166)),\n0)","v":5.0167116943503958},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AE139:AE166)),\n0)","v":4.6527847220873593},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AF139:AF166)),\n0)","v":4.315258079205357},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AG139:AG166)),\n0)","v":4.0022166084213415},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AH139:AH166)),\n0)","v":3.7118840835756557},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AI139:AI166)),\n0)","v":3.4426131311610848},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AJ139:AJ166)),\n0)","v":3.1928758829737225},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AK139:AK166)),\n0)","v":2.9612553068479577},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AL139:AL166)),\n0)","v":2.7464371662853506},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AM139:AM166)),\n0)","v":2.547202563355607},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AN139:AN166)),\n0)","v":2.362421022557359},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AO139:AO166)),\n0)","v":2.19104407639598}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E178=Announcement_Year,\"Ancmt Yr\",\nIF(E178=Base_Year,\"Base Yr\",\nIF(E178=Standard_Year,\"Std Yr\",\nIF(E178=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J178=Announcement_Year,\"Ancmt Yr\",\nIF(J178=Base_Year,\"Base Yr\",\nIF(J178=Standard_Year,\"Std Yr\",\nIF(J178=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG5",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F178,0,-1)+1","v":2012},{"$f":"OFFSET(G178,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE178,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":279.48380000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":279.48380000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":279.48380000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":279.48380000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":279.48380000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":279.48380000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":279.48380000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":279.48380000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":256.64279789215027},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":235.66849209117339},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":216.40832558202948},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":198.72220917465498},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":182.48150256255488},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":167.56807865506934},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":153.87346437771669},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":141.29805169120829},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":129.75037309046667},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.14643631397499},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":109.40911342445405},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":100.4675798173329},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":92.256799076630685},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.71704993133929},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.793491871614407},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":71.435766265276797},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.597630073336347},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.236619500362067},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.313741133252741},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.793188321899507},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.642080738830593},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.830225223519399},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.329896171853129},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.115633873420052},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.164059329818187},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.453704207062462},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.964854685246365},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.679408069695036},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.580741120668876}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2240156783782159},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.80897556317641683},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.94703821415075784},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3333317954640458},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3922493661132767},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4511669367625073},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4656786061301323},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4803353921914337},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3082464028491796},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1325676001808613},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.9532443968188915},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77022147262966434},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.58344276551697072},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3928514621147603},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19838998836795396},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E180*E181","v":342.09255305272166},{"$f":"F180*F181","v":226.09556450368507},{"$f":"G180*G181","v":264.68183883606758},{"$f":"H180*H181","v":372.64463685711434},{"$f":"I180*I181","v":389.1111433889298},{"$f":"J180*J181","v":405.57764992074527},{"$f":"K180*K181","v":409.63342641995274},{"$f":"L180*L181","v":413.72976068415227},{"$f":"M180*M181","v":335.75201715955461},{"$f":"N180*N181","v":266.91049852594256},{"$f":"O180*O181","v":206.29002378602797},{"$f":"P180*P181","v":153.06011259472294},{"$f":"Q180*Q181","v":106.46751251078919},{"$f":"R180*R181","v":65.829364703405147},{"$f":"S180*S181","v":30.526954808031991},{"$f":"T180*T181","v":0},{"$f":"U180*U181","v":0},{"$f":"V180*V181","v":0},{"$f":"W180*W181","v":0},{"$f":"X180*X181","v":0},{"$f":"Y180*Y181","v":0},{"$f":"Z180*Z181","v":0},{"$f":"AA180*AA181","v":0},{"$f":"AB180*AB181","v":0},{"$f":"AC180*AC181","v":0},{"$f":"AD180*AD181","v":0},{"$f":"AE180*AE181","v":0},{"$f":"AF180*AF181","v":0},{"$f":"AG180*AG181","v":0},{"$f":"AH180*AH181","v":0},{"$f":"AI180*AI181","v":0},{"$f":"AJ180*AJ181","v":0},{"$f":"AK180*AK181","v":0},{"$f":"AL180*AL181","v":0},{"$f":"AM180*AM181","v":0},{"$f":"AN180*AN181","v":0},{"$f":"AO180*AO181","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":243.31971068249922},{"$f":"OFFSET(F183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":160.81468845407628},{"$f":"OFFSET(G183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":188.2598959661612},{"$f":"OFFSET(H183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":265.05045028993703},{"$f":"OFFSET(I183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":276.76256027163356},{"$f":"OFFSET(J183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":288.47467025333003},{"$f":"OFFSET(K183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":291.35941695586331},{"$f":"OFFSET(L183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":294.27301112542199},{"$f":"OFFSET(M183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":238.80988623490404},{"$f":"OFFSET(N183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":189.84507175005655},{"$f":"OFFSET(O183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":146.727628112286},{"$f":"OFFSET(P183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":108.86686068211225},{"$f":"OFFSET(Q183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.727004607487444},{"$f":"OFFSET(R183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.822363805086141},{"$f":"OFFSET(S183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.712866139951704},{"$f":"OFFSET(T183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.973239356845257},{"$f":"OFFSET(F184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9133447576289768},{"$f":"OFFSET(G184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.2638643592623655},{"$f":"OFFSET(H184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.042562289999001},{"$f":"OFFSET(I184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.618890018612543},{"$f":"OFFSET(J184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.195217747226083},{"$f":"OFFSET(K184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.337169924698344},{"$f":"OFFSET(L184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.480541623945328},{"$f":"OFFSET(M184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.751320600584409},{"$f":"OFFSET(N184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.3418674484079887},{"$f":"OFFSET(O184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.2201508325109796},{"$f":"OFFSET(P184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3571039408153034},{"$f":"OFFSET(Q184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7263629378776222},{"$f":"OFFSET(R184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3040277646191796},{"$f":"OFFSET(S184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0684434182811196},{"$f":"OFFSET(T184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":298.47160000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":298.47160000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":298.47160000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":298.47160000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":298.47160000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":298.47160000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":298.47160000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":298.47160000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":274.07880712709186},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":251.67953170824163},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":231.11085218459627},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":212.22316187161456},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":194.87908079198098},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":178.95245643970918},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":164.32744620747283},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":150.89767480318233},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":138.56546052725963},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":127.24110478292558},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":116.84223965173753},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.29322878895685},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":98.524617281146476},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":90.472626464527565},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.078690029646609},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":76.28902803820182},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.054255753631566},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.329024440286943},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.071691518534372},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.244017676654821},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.810888736477565},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.740060249732515},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.001922967438105},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.56928747646154},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.417186436801565},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.522692981162642},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.864753955946565},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.424036790736313},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.182788882474878}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.97921254270257274},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64718045054113349},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.75763057132060629},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0666654363712367},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1137994928906214},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1609335494100059},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.172542884904106},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1842683137531471},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2334894655435122},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2835766135383095},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3345421555464481},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3863986507333959},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4391588216085278},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4928355560360893},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5474419092700411},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6029911060130679},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6190210170731987},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6352112272439308},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.65156333951637},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6680789729115337},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.684759762640649},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7016073602670554},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7186234338697259},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7358096682084232},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7531677648905075},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7706994425394127},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7884064369648069},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.806290501334455},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8243534063477995},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8425969404112776},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8610229098153905},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8796331389135446},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8984294703026801},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9174137650057068},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.936587902655764},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9559537816823216},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9755133194991448}]
[null,null,"Revenues ($MM)",null,{"$f":"E187*E188","v":292.26713436050522},{"$f":"F187*F188","v":193.16498456173301},{"$f":"G187*G188","v":226.13120883097548},{"$f":"H187*H188","v":318.36933945842122},{"$f":"I187*I188","v":332.43751672225244},{"$f":"J187*J188","v":346.50569398608354},{"$f":"K187*K188","v":349.9707509259444},{"$f":"L187*L188","v":353.47045843520385},{"$f":"M187*M188","v":338.07332131999993},{"$f":"N187*N188","v":323.04996100697241},{"$f":"O187*O188","v":308.42717484460763},{"$f":"P187*P188","v":294.22590527318147},{"$f":"Q187*Q188","v":280.46194826874046},{"$f":"R187*R188","v":267.14658981319729},{"$f":"S187*S188","v":254.28717710476172},{"$f":"T187*T188","v":241.88763062755348},{"$f":"U187*U188","v":224.34039283406005},{"$f":"V187*V188","v":208.0660831079613},{"$f":"W187*W188","v":192.97235951579566},{"$f":"X187*X188","v":178.97357887864536},{"$f":"Y187*Y188","v":165.99031082484512},{"$f":"Z187*Z188","v":153.94888709473207},{"$f":"AA187*AA188","v":142.7809835401498},{"$f":"AB187*AB188","v":132.42323244693421},{"$f":"AC187*AC188","v":122.81686298066222},{"$f":"AD187*AD188","v":113.90736771552035},{"$f":"AE187*AE188","v":105.64419335414627},{"$f":"AF187*AF188","v":97.980453883559875},{"$f":"AG187*AG188","v":90.872664539604088},{"$f":"AH187*AH188","v":84.280495070384632},{"$f":"AI187*AI188","v":78.166540898703545},{"$f":"AJ187*AJ188","v":72.496110885040267},{"$f":"AK187*AK188","v":67.237030486828459},{"$f":"AL187*AL188","v":62.359459197135735},{"$f":"AM187*AM188","v":57.835721226876991},{"$f":"AN187*AN188","v":53.640148469835808},{"$f":"AO187*AO188","v":49.748934859464107}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":208.53121027609487},{"$f":"OFFSET(F190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":137.82229774742891},{"$f":"OFFSET(G190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":161.34354196854198},{"$f":"OFFSET(H190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":227.1550094653301},{"$f":"OFFSET(I190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":237.192587031567},{"$f":"OFFSET(J190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":247.23016459780388},{"$f":"OFFSET(K190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":249.70246624378191},{"$f":"OFFSET(L190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":252.19949090621975},{"$f":"OFFSET(M190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":241.21370680686894},{"$f":"OFFSET(N190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":230.49461067810211},{"$f":"OFFSET(O190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":220.06132230060973},{"$f":"OFFSET(P190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":209.92878400592164},{"$f":"OFFSET(Q190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":200.10826614781763},{"$f":"OFFSET(R190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":190.60782122071379},{"$f":"OFFSET(S190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":181.4326914155877},{"$f":"OFFSET(T190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":172.58567397921203},{"$f":"OFFSET(U190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":160.06580327227812},{"$f":"OFFSET(V190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":148.45416068708982},{"$f":"OFFSET(W190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":137.68486069332192},{"$f":"OFFSET(X190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":127.69679729015539},{"$f":"OFFSET(Y190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":118.43329728519629},{"$f":"OFFSET(Z190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":109.84179872555845},{"$f":"OFFSET(AA190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":101.87355265649771},{"$f":"OFFSET(AB190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":94.48334651534951},{"$f":"OFFSET(AC190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":87.629247591280674},{"$f":"OFFSET(AD190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":81.272365095223194},{"$f":"OFFSET(AE190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.376629489952265},{"$f":"OFFSET(AF190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.908587828207288},{"$f":"OFFSET(AG190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.837213937585787},{"$f":"OFFSET(AH190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.133732375181225},{"$f":"OFFSET(AI190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.771455153067663},{"$f":"OFFSET(AJ190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":51.725630308196273},{"$f":"OFFSET(AK190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.97330145747555},{"$f":"OFFSET(AL190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.493177541137584},{"$f":"OFFSET(AM190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.265512015302605},{"$f":"OFFSET(AN190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.271990808268669},{"$f":"OFFSET(AO190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.495628404780867}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.5785914854762062},{"$f":"OFFSET(F191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3306758061031818},{"$f":"OFFSET(G191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.4110914874098928},{"$f":"OFFSET(H191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.4340498319992},{"$f":"OFFSET(I191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.895112014890035},{"$f":"OFFSET(J191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.356174197780868},{"$f":"OFFSET(K191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.469735939758676},{"$f":"OFFSET(L191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.584433299156265},{"$f":"OFFSET(M191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.079816566265301},{"$f":"OFFSET(N191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.587449774862387},{"$f":"OFFSET(O191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.108211165515371},{"$f":"OFFSET(P191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.642787093467545},{"$f":"OFFSET(Q191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1916952467648017},{"$f":"OFFSET(R191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.7553055055528848},{"$f":"OFFSET(S191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3338586625927338},{"$f":"OFFSET(T191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9274832055293567},{"$f":"OFFSET(U191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.352400335229401},{"$f":"OFFSET(V191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.8190356621350556},{"$f":"OFFSET(W191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3243628259285813},{"$f":"OFFSET(X191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.865575007341147},{"$f":"OFFSET(Y191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4400690020015618},{"$f":"OFFSET(Z191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0454304496147504},{"$f":"OFFSET(AA191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6794201346588693},{"$f":"OFFSET(AB191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3399612808700612},{"$f":"OFFSET(AC191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0251277674224895},{"$f":"OFFSET(AD191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7331331999412436},{"$f":"OFFSET(AE191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4623207743359972},{"$f":"OFFSET(AF191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2111538759418732},{"$f":"OFFSET(AG191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9782073606262136},{"$f":"OFFSET(AH191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7621594683893966},{"$f":"OFFSET(AI191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.561784323576775},{"$f":"OFFSET(AJ191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3759449791472105},{"$f":"OFFSET(AK191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2035869655307683},{"$f":"OFFSET(AL191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0437323074711817},{"$f":"OFFSET(AM191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8954739749041065},{"$f":"OFFSET(AN191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7579707363849237},{"$f":"OFFSET(AO191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6304423858639894}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":321.89480000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":321.89480000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":321.89480000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":321.89480000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":321.89480000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":321.89480000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":321.89480000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":321.89480000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":295.58773030470508},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":271.43062362823832},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":249.24777279242039},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":228.8778304067489},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":210.17263530506273},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":192.99613489246178},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":177.22339556415159},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":162.73969399847562},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":149.43968271463731},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":137.22662382578065},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":126.01168541411685},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.71329541026854},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.25654827726051},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":97.572660183661725},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":89.598468703069528},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":82.275973400991489},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.551913967573739},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.377382827717199},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.70746941089309},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.500933493247828},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.719905236044902},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.329609738667259},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.298114102711601},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.596095167440026},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.196626227208725},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.074981179558634},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.20845467943559},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.57619699142802},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.159062338817076}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24480313567564319},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16179511263528337},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18940764283015157},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26666635909280917},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27844987322265535},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29023338735250148},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29313572122602649},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29606707843828678},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41116315518117075},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5285315467510685},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64820618983684619},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77022147262966434},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.89461224045935506},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0214138014983767},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1506619325341332},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2823928848104544},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2952168136585591},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3081689817951447},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3212506716130961},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3344631783292271},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3478078101125193},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3612858882136445},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3748987470957807},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3886477345667387},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.402534211912406},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4165595540315303},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4307251495718456},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4450324010675641},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4594827250782396},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4740775523290222},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4888183278523126},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5037065111308356},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5187435762421442},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5339310120045655},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5492703221246114},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5647630253458573},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5804106555993158}]
[null,null,"Revenues ($MM)",null,{"$f":"E194*E195","v":78.800856397684029},{"$f":"F194*F195","v":52.081005422712018},{"$f":"G194*G195","v":60.969335307283082},{"$f":"H194*H195","v":85.838514326907998},{"$f":"I194*I195","v":89.631566251032012},{"$f":"J194*J195","v":93.424618175155999},{"$f":"K194*K195","v":94.35886435690756},{"$f":"L194*L195","v":95.302453000476646},{"$f":"M194*M195","v":121.53478382492349},{"$f":"N194*N195","v":143.45964734183991},{"$f":"O194*O195","v":161.56394912709476},{"$f":"P194*P195","v":176.28661958816869},{"$f":"Q194*Q195","v":188.02301215350911},{"$f":"R194*R195","v":197.1289158150029},{"$f":"S194*S195","v":203.92421483010779},{"$f":"T194*T195","v":208.69622565987575},{"$f":"U194*U195","v":193.55678967979858},{"$f":"V194*V195","v":179.51561276535682},{"$f":"W194*W195","v":166.49302398450007},{"$f":"X194*X195","v":154.41513196813574},{"$f":"Y194*Y195","v":143.21340564368967},{"$f":"Z194*Z195","v":132.82428538348407},{"$f":"AA194*AA195","v":123.18882236155082},{"$f":"AB194*AB195","v":114.25234407256009},{"$f":"AC194*AC195","v":105.96414411498493},{"$f":"AD194*AD195","v":98.27719447830583},{"$f":"AE194*AE195","v":91.147878701743792},{"$f":"AF194*AF195","v":84.535744390441792},{"$f":"AG194*AG195","v":78.403273684847605},{"$f":"AH194*AH195","v":72.715670380920528},{"$f":"AI194*AI195","v":67.440662493262352},{"$f":"AJ194*AJ195","v":62.548319140897455},{"$f":"AK194*AK195","v":58.010880716695461},{"$f":"AL194*AL195","v":53.802601376801462},{"$f":"AM194*AM195","v":49.89960295634512},{"$f":"AN194*AN195","v":46.279739482531951},{"$f":"AO194*AO195","v":42.92247151635258}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":56.411961380633954},{"$f":"OFFSET(F197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.283753005721977},{"$f":"OFFSET(G197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.646731088806533},{"$f":"OFFSET(H197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.450080323274818},{"$f":"OFFSET(I197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.165450541823759},{"$f":"OFFSET(J197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.880820760372686},{"$f":"OFFSET(K197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":67.549628967976417},{"$f":"OFFSET(L197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.225125257656188},{"$f":"OFFSET(M197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":87.004327680590777},{"$f":"OFFSET(N197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":102.69990017221551},{"$f":"OFFSET(O197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.6604087227692},{"$f":"OFFSET(P197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":126.20007485632551},{"$f":"OFFSET(Q197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":134.60192420682827},{"$f":"OFFSET(R197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":141.12065901721616},{"$f":"OFFSET(S197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":145.98527804718427},{"$f":"OFFSET(T197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":149.4014654205584},{"$f":"OFFSET(U197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":138.56344516450196},{"$f":"OFFSET(V197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":128.51164666831943},{"$f":"OFFSET(W197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.18903510082433},{"$f":"OFFSET(X197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":110.54271310467611},{"$f":"OFFSET(Y197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":102.5236206518985},{"$f":"OFFSET(Z197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":95.086256672758964},{"$f":"OFFSET(AA197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":88.188420878504843},{"$f":"OFFSET(AB197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":81.790974313035349},{"$f":"OFFSET(AC197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.857617274856736},{"$f":"OFFSET(AD197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.354683349230442},{"$f":"OFFSET(AE197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.250948381832544},{"$f":"OFFSET(AF197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.517453310023953},{"$f":"OFFSET(AG197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":56.127339846459918},{"$f":"OFFSET(AH197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.055698082691848},{"$f":"OFFSET(AI197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.27942514805077},{"$f":"OFFSET(AJ197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.777094121829577},{"$f":"OFFSET(AK197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.528832454960046},{"$f":"OFFSET(AL197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.516209211337575},{"$f":"OFFSET(AM197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.722130488990985},{"$f":"OFFSET(AN197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.130742427706942},{"$f":"OFFSET(AO197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.727341252765953}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3946478713690516},{"$f":"OFFSET(F198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5826689515257955},{"$f":"OFFSET(G198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8527728718524732},{"$f":"OFFSET(H198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6085124579998},{"$f":"OFFSET(I198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7237780037225088},{"$f":"OFFSET(J198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8390435494452171},{"$f":"OFFSET(K198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8674339849396691},{"$f":"OFFSET(L198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8961083247890662},{"$f":"OFFSET(M198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6932721887551003},{"$f":"OFFSET(N198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3595381425903934},{"$f":"OFFSET(O198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9097025661074651},{"$f":"OFFSET(P198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3571039408153034},{"$f":"OFFSET(Q198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7137565047456871},{"$f":"OFFSET(R198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9904721880098668},{"$f":"OFFSET(S198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.1969718260304951},{"$f":"OFFSET(T198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3419865644234861},{"$f":"OFFSET(U198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8819202681835216},{"$f":"OFFSET(V198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4552285297080445},{"$f":"OFFSET(W198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0594902607428658},{"$f":"OFFSET(X198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6924600058729187},{"$f":"OFFSET(Y198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3520552016012504},{"$f":"OFFSET(Z198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0363443596918005},{"$f":"OFFSET(AA198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7435361077270954},{"$f":"OFFSET(AB198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4719690246960488},{"$f":"OFFSET(AC198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2201022139379911},{"$f":"OFFSET(AD198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9865065599529954},{"$f":"OFFSET(AE198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7698566194687979},{"$f":"OFFSET(AF198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5689231007534987},{"$f":"OFFSET(AG198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3825658885009711},{"$f":"OFFSET(AH198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2097275747115175},{"$f":"OFFSET(AI198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0494274588614205},{"$f":"OFFSET(AJ198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9007559833177683},{"$f":"OFFSET(AK198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7628695724246148},{"$f":"OFFSET(AL198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6349858459769455},{"$f":"OFFSET(AM198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5163791799232853},{"$f":"OFFSET(AN198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4063765891079389},{"$f":"OFFSET(AO198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3043539086911915}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":324.12239133670442},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":324.12239133670442},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":324.12239133670442},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":324.12239133670442},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":324.12239133670442},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":324.12239133670442},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":324.12239133670442},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":324.12239133670442},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":297.6332702365799},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":273.30899042916377},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":250.97262879930605},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":230.46172139280327},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":211.62708173171484},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":194.33171570365812},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":178.44982513250758},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":163.86589278295094},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":150.47384214366497},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":138.17626587777872},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":126.88371732874239},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":116.51405992835778},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.99186977487568},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":98.247887035802009},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":90.218512185179023},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":82.845343411215225},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":76.074751829588294},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.857491412727725},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.148340797889915},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.905774368709871},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.091660217835205},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.670982793767443},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.611588214577488},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.883950396029363},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.460956293041001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.317708692431331},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.431345122563428},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.780871562718911},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.347009742686176}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.7378468652833702E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.550450667872409E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11438932761826701},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15404429452593288},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19448092183899024},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2357108772688562},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27774598371513559},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32059822120261361},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32380420341463978},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32704224544878618},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33031266790327402},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33361579458230678},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33695195252812982},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34032147205341112},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34372468677394519},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34716193364168468},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3506335529781015},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35413988850788258},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3576812873929614},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36125810026689104},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3648706812695599},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36851938808225554},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37220458196307815},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37592662778270891},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37968589406053604},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38348275300114137},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38731758053115284},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39119075633646433},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39510266389982895}]
[null,null,"Revenues ($MM)",null,{"$f":"E201*E202","v":0},{"$f":"F201*F202","v":0},{"$f":"G201*G202","v":0},{"$f":"H201*H202","v":0},{"$f":"I201*I202","v":0},{"$f":"J201*J202","v":0},{"$f":"K201*K202","v":0},{"$f":"L201*L202","v":0},{"$f":"M201*M202","v":11.125075861578384},{"$f":"N201*N202","v":20.636060493214135},{"$f":"O201*O202","v":28.708590258941534},{"$f":"P201*P202","v":35.50131328718647},{"$f":"Q201*Q202","v":41.157429941279233},{"$f":"R201*R202","v":45.806099189671215},{"$f":"S201*S202","v":49.563722225222243},{"$f":"T201*T202","v":52.535113741992269},{"$f":"U201*U202","v":48.724062590069686},{"$f":"V201*V202","v":45.18947626039725},{"$f":"W201*W202","v":41.911299184341779},{"$f":"X201*X202","v":38.87093068300959},{"$f":"Y201*Y202","v":36.051119425279758},{"$f":"Z201*Z202","v":33.435865542161388},{"$f":"AA201*AA202","v":31.010329842062017},{"$f":"AB201*AB202","v":28.76074961184688},{"$f":"AC201*AC202","v":26.674360525935871},{"$f":"AD201*AD202","v":24.739324220343761},{"$f":"AE201*AE202","v":22.944661120711693},{"$f":"AF201*AF202","v":21.280188143190252},{"$f":"AG201*AG202","v":19.736460914683082},{"$f":"AH201*AH202","v":18.304720184603422},{"$f":"AI201*AI202","v":16.976842124078875},{"$f":"AJ201*AJ202","v":15.745292230597574},{"$f":"AK201*AK202","v":14.603082576546473},{"$f":"AL201*AL202","v":13.543732159065907},{"$f":"AM201*AM202","v":12.561230126242071},{"$f":"AN201*AN202","v":11.650001670979114},{"$f":"AO201*AO202","v":10.804876399029883}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9547916028712509},{"$f":"OFFSET(N204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.755455402752927},{"$f":"OFFSET(O204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.527577120692019},{"$f":"OFFSET(P204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.384595335941},{"$f":"OFFSET(Q204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.42890297255013},{"$f":"OFFSET(R204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.752852899880139},{"$f":"OFFSET(S204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.439675762202285},{"$f":"OFFSET(T204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.564317479754713},{"$f":"OFFSET(U204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.83929177398614},{"$f":"OFFSET(V204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.311947421036017},{"$f":"OFFSET(W204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.967944036089094},{"$f":"OFFSET(X204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.793981527881964},{"$f":"OFFSET(Y204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.777724632759213},{"$f":"OFFSET(Z204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.907732923250553},{"$f":"OFFSET(AA204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.17339589403074},{"$f":"OFFSET(AB204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.564872756934431},{"$f":"OFFSET(AC204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.073036603416963},{"$f":"OFFSET(AD204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.689422617634104},{"$f":"OFFSET(AE204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.406180046296654},{"$f":"OFFSET(AF204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.216027652772645},{"$f":"OFFSET(AG204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.112212402679575},{"$f":"OFFSET(AH204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.088471146544842},{"$f":"OFFSET(AI204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.138995082118349},{"$f":"OFFSET(AJ204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.258396794693089},{"$f":"OFFSET(AK204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.441679688417546},{"$f":"OFFSET(AL204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.6842096351502445},{"$f":"OFFSET(AM204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.9816886799895723},{"$f":"OFFSET(AN204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3301306542814473},{"$f":"OFFSET(AO204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7258385577309969}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.33575201715955455},{"$f":"OFFSET(N205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.62279116322719918},{"$f":"OFFSET(O205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.86641809990131757},{"$f":"OFFSET(P205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0714207881630606},{"$f":"OFFSET(Q205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2421209792925407},{"$f":"OFFSET(R205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3824166587715081},{"$f":"OFFSET(S205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4958207855935675},{"$f":"OFFSET(T205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5854966411058715},{"$f":"OFFSET(U205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4704800670458804},{"$f":"OFFSET(V205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3638071324270111},{"$f":"OFFSET(W205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2648725651857164},{"$f":"OFFSET(X205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1731150014682297},{"$f":"OFFSET(Y205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0880138004003126},{"$f":"OFFSET(Z205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0090860899229501},{"$f":"OFFSET(AA205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.93588402693177386},{"$f":"OFFSET(AB205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.86799225617401221},{"$f":"OFFSET(AC205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.80502555348449778},{"$f":"OFFSET(AD205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.74662663998824885},{"$f":"OFFSET(AE205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.69246415486719948},{"$f":"OFFSET(AF205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.64223077518837468},{"$f":"OFFSET(AG205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.59564147212524277},{"$f":"OFFSET(AH205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.55243189367787937},{"$f":"OFFSET(AI205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.51235686471535513},{"$f":"OFFSET(AJ205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.47518899582944207},{"$f":"OFFSET(AK205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.44071739310615371},{"$f":"OFFSET(AL205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.40874646149423638},{"$f":"OFFSET(AM205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37909479498082133},{"$f":"OFFSET(AN205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35159414727698474},{"$f":"OFFSET(AO205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32608847717279787}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F208,0,-1)+1","v":2012},{"$f":"OFFSET(G208,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",E179:E206)),\n0)","v":2.4480313567564318},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",F179:F206)),\n0)","v":1.6179511263528337},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",G179:G206)),\n0)","v":1.8940764283015159},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",H179:H206)),\n0)","v":2.6666635909280916},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",I179:I206)),\n0)","v":2.7844987322265533},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",J179:J206)),\n0)","v":2.9023338735250146},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",K179:K206)),\n0)","v":2.9313572122602647},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",L179:L206)),\n0)","v":2.9606707843828675},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",M179:M206)),\n0)","v":2.9902774922266966},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",N179:N206)),\n0)","v":3.0201802671489633},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",O179:O206)),\n0)","v":3.0503820698204529},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",P179:P206)),\n0)","v":3.0808858905186578},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",Q179:Q206)),\n0)","v":3.1116947494238438},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",R179:R206)),\n0)","v":3.1428116969180828},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",S179:S206)),\n0)","v":3.1742398138872634},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",T179:T206)),\n0)","v":3.2059822120261359},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",U179:U206)),\n0)","v":3.2380420341463978},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",V179:V206)),\n0)","v":3.2704224544878615},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",W179:W206)),\n0)","v":3.30312667903274},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",X179:X206)),\n0)","v":3.3361579458230675},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",Y179:Y206)),\n0)","v":3.3695195252812979},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",Z179:Z206)),\n0)","v":3.4032147205341108},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AA179:AA206)),\n0)","v":3.4372468677394519},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AB179:AB206)),\n0)","v":3.4716193364168468},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AC179:AC206)),\n0)","v":3.5063355297810155},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AD179:AD206)),\n0)","v":3.5413988850788254},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AE179:AE206)),\n0)","v":3.5768128739296139},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AF179:AF206)),\n0)","v":3.61258100266891},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AG179:AG206)),\n0)","v":3.6487068126955986},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AH179:AH206)),\n0)","v":3.6851938808225557},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AI179:AI206)),\n0)","v":3.7220458196307811},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AJ179:AJ206)),\n0)","v":3.7592662778270896},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AK179:AK206)),\n0)","v":3.7968589406053601},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AL179:AL206)),\n0)","v":3.8348275300114136},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AM179:AM206)),\n0)","v":3.8731758053115279},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AN179:AN206)),\n0)","v":3.9119075633646432},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AO179:AO206)),\n0)","v":3.9510266389982895}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",E179:E206)),\n0)","v":713.16054381091089},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",F179:F206)),\n0)","v":471.3415544881301},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",G179:G206)),\n0)","v":551.7823829743262},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",H179:H206)),\n0)","v":776.85249064244351},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",I179:I206)),\n0)","v":811.18022636221428},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",J179:J206)),\n0)","v":845.50796208198472},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",K179:K206)),\n0)","v":853.96304170280473},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",L179:L206)),\n0)","v":862.50267211983282},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",M179:M206)),\n0)","v":806.48519816605642},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",N179:N206)),\n0)","v":754.0561673679689},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",O179:O206)),\n0)","v":704.98973801667194},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",P179:P206)),\n0)","v":659.07395074325962},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",Q179:Q206)),\n0)","v":616.10990287431798},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",R179:R206)),\n0)","v":575.91096952127646},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",S179:S206)),\n0)","v":538.30206896812376},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",T179:T206)),\n0)","v":503.11897002942152},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",U179:U206)),\n0)","v":466.62124510392835},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",V179:V206)),\n0)","v":432.77117213371542},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",W179:W206)),\n0)","v":401.3766826846375},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",X179:X206)),\n0)","v":372.25964152979071},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",Y179:Y206)),\n0)","v":345.25483589381457},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",Z179:Z206)),\n0)","v":320.20903802037748},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AA179:AA206)),\n0)","v":296.98013574376262},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AB179:AB206)),\n0)","v":275.43632613134122},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AC179:AC206)),\n0)","v":255.45536762158304},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AD179:AD206)),\n0)","v":236.92388641416994},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AE179:AE206)),\n0)","v":219.73673317660175},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AF179:AF206)),\n0)","v":203.79638641719194},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AG179:AG206)),\n0)","v":189.01239913913477},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AH179:AH206)),\n0)","v":175.30088563590857},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AI179:AI206)),\n0)","v":162.58404551604477},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AJ179:AJ206)),\n0)","v":150.7897222565353},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AK179:AK206)),\n0)","v":139.85099378007041},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AL179:AL206)),\n0)","v":129.70579273300311},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AM179:AM206)),\n0)","v":120.29655430946417},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AN179:AN206)),\n0)","v":111.56988962334687},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AO179:AO206)),\n0)","v":103.47628277484657}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",E180:E207)),\n0)","v":508.26288233922804},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",F180:F207)),\n0)","v":335.92073920722714},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",G180:G207)),\n0)","v":393.25016902350967},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",H180:H207)),\n0)","v":553.655540078542},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",I180:I207)),\n0)","v":578.12059784502435},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",J180:J207)),\n0)","v":602.58565561150658},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",K180:K207)),\n0)","v":608.61151216762164},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",L180:L207)),\n0)","v":614.69762728929788},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",M180:M207)),\n0)","v":574.98271232523507},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",N180:N207)),\n0)","v":537.79503800312705},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",O180:O207)),\n0)","v":502.97693625635691},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",P180:P207)),\n0)","v":470.38031488030043},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",Q180:Q207)),\n0)","v":439.86609793468352},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",R180:R207)),\n0)","v":411.30369694289618},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",S180:S207)),\n0)","v":384.57051136492595},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",T180:T207)),\n0)","v":359.55145687952512},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",U180:U207)),\n0)","v":333.46854021076621},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",V180:V207)),\n0)","v":309.27775477644525},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",W180:W207)),\n0)","v":286.84183983023536},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",X180:X207)),\n0)","v":266.03349192271344},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",Y180:Y207)),\n0)","v":246.73464256985397},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",Z180:Z207)),\n0)","v":228.83578832156797},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AA180:AA207)),\n0)","v":212.23536942903328},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AB180:AB207)),\n0)","v":196.83919358531929},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AC180:AC207)),\n0)","v":182.55990146955438},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AD180:AD207)),\n0)","v":169.31647106208774},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AE180:AE207)),\n0)","v":157.03375791808145},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AF180:AF207)),\n0)","v":145.64206879100391},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AG180:AG207)),\n0)","v":135.07676618672528},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AH180:AH207)),\n0)","v":125.27790160441792},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AI180:AI207)),\n0)","v":116.1898753832368},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AJ180:AJ207)),\n0)","v":107.76112122471893},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AK180:AK207)),\n0)","v":99.943813600853147},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AL180:AL207)),\n0)","v":92.693596387625405},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AM180:AM207)),\n0)","v":85.969331184283163},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AN180:AN207)),\n0)","v":79.73286389025705},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AO180:AO207)),\n0)","v":73.948808215277822}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",E179:E206)),\n0)","v":23.946478713690517},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",F179:F206)),\n0)","v":15.826689515257954},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",G179:G206)),\n0)","v":18.527728718524731},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",H179:H206)),\n0)","v":26.085124579998002},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",I179:I206)),\n0)","v":27.237780037225086},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",J179:J206)),\n0)","v":28.39043549445217},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",K179:K206)),\n0)","v":28.674339849396691},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",L179:L206)),\n0)","v":28.961083247890659},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",M179:M206)),\n0)","v":26.86016137276436},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",N179:N206)),\n0)","v":24.911646529087967},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",O179:O206)),\n0)","v":23.104482664035135},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",P179:P206)),\n0)","v":21.428415763261214},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",Q179:Q206)),\n0)","v":19.873935668680652},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",R179:R206)),\n0)","v":18.43222211695344},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",S179:S206)),\n0)","v":17.095094692497916},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",T179:T206)),\n0)","v":15.854966411058713},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",U179:U206)),\n0)","v":14.704800670458802},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",V179:V206)),\n0)","v":13.638071324270111},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",W179:W206)),\n0)","v":12.648725651857163},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",X179:X206)),\n0)","v":11.731150014682296},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",Y179:Y206)),\n0)","v":10.880138004003125},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",Z179:Z206)),\n0)","v":10.090860899229503},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AA179:AA206)),\n0)","v":9.3588402693177386},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AB179:AB206)),\n0)","v":8.6799225617401223},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AC179:AC206)),\n0)","v":8.0502555348449789},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AD179:AD206)),\n0)","v":7.4662663998824881},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AE179:AE206)),\n0)","v":6.9246415486719943},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AF179:AF206)),\n0)","v":6.4223077518837464},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AG179:AG206)),\n0)","v":5.9564147212524272},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AH179:AH206)),\n0)","v":5.5243189367787933},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AI179:AI206)),\n0)","v":5.12356864715355},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AJ179:AJ206)),\n0)","v":4.751889958294421},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AK179:AK206)),\n0)","v":4.4071739310615374},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AL179:AL206)),\n0)","v":4.0874646149423635},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AM179:AM206)),\n0)","v":3.790947949808213},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AN179:AN206)),\n0)","v":3.5159414727698475},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AO179:AO206)),\n0)","v":3.2608847717279783}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E218=Announcement_Year,\"Ancmt Yr\",\nIF(E218=Base_Year,\"Base Yr\",\nIF(E218=Standard_Year,\"Std Yr\",\nIF(E218=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J218=Announcement_Year,\"Ancmt Yr\",\nIF(J218=Base_Year,\"Base Yr\",\nIF(J218=Standard_Year,\"Std Yr\",\nIF(J218=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG6",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F218,0,-1)+1","v":2012},{"$f":"OFFSET(G218,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE218,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.016800000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.016800000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.016800000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.016800000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.016800000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.016800000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.016800000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.016800000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.703258156624294},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.823969105162448},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.34344324322803},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.229091380132608},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.450987698782967},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.981652089677155},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.795850273801662},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.870410260619579},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.184053806153532},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.717241645270491},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.452031372462532},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.371946937416659},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.461858806147198},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.707873916040572},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.09723462439819},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.618225915477922},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.260090191102647},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.012949025063852},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.867731312199369},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.816107289536195},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.850427949599943},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9636694052124515},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1493818011138401},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4016424008167085},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7150125074688507},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0844979053874981},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.5055125345359039},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9738451337277807},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4856286099384084}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0219525181657874},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4762673927669399},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2755577783502323},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6046977110806044},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.9608348379986732},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.95737743595973823},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.96695121031933562},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.97662072242252895},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.86308856344091001},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.74718809920741636},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62888331683290877},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50813772000099022},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38491432290075012},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.25917564408650506},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13088370026368507},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E220*E221","v":261.49448248308136},{"$f":"F220*F221","v":160.99898182204959},{"$f":"G220*G221","v":147.94948496344139},{"$f":"H220*H221","v":104.33231014178544},{"$f":"I220*I221","v":62.470406495192137},{"$f":"J220*J221","v":62.245617278307115},{"$f":"K220*K221","v":62.868073451090183},{"$f":"L220*L221","v":63.496754185601084},{"$f":"M220*M221","v":51.529199315142655},{"$f":"N220*N221","v":40.963817266692445},{"$f":"O220*O221","v":31.660151567590532},{"$f":"P220*P221","v":23.490745091618013},{"$f":"Q220*Q221","v":16.339993186545119},{"$f":"R220*R221","v":10.103094787898133},{"$f":"S220*S221","v":4.6850933379200059},{"$f":"T220*T221","v":0},{"$f":"U220*U221","v":0},{"$f":"V220*V221","v":0},{"$f":"W220*W221","v":0},{"$f":"X220*X221","v":0},{"$f":"Y220*Y221","v":0},{"$f":"Z220*Z221","v":0},{"$f":"AA220*AA221","v":0},{"$f":"AB220*AB221","v":0},{"$f":"AC220*AC221","v":0},{"$f":"AD220*AD221","v":0},{"$f":"AE220*AE221","v":0},{"$f":"AF220*AF221","v":0},{"$f":"AG220*AG221","v":0},{"$f":"AH220*AH221","v":0},{"$f":"AI220*AI221","v":0},{"$f":"AJ220*AJ221","v":0},{"$f":"AK220*AK221","v":0},{"$f":"AL220*AL221","v":0},{"$f":"AM220*AM221","v":0},{"$f":"AN220*AN221","v":0},{"$f":"AO220*AO221","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":185.99282929449615},{"$f":"OFFSET(F223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.51352953328018},{"$f":"OFFSET(G223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":105.23183143183282},{"$f":"OFFSET(H223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.208302086668425},{"$f":"OFFSET(I223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.433242112363892},{"$f":"OFFSET(J223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.273356588025749},{"$f":"OFFSET(K223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.716090153906002},{"$f":"OFFSET(L223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.163251055445066},{"$f":"OFFSET(M223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.651104378554074},{"$f":"OFFSET(N223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.136279281257142},{"$f":"OFFSET(O223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.518873476918309},{"$f":"OFFSET(P223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.708230706582931},{"$f":"OFFSET(Q223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.622125004549364},{"$f":"OFFSET(R223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.1860146584669469},{"$f":"OFFSET(S223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3323600450534006},{"$f":"OFFSET(T223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1523068869078497},{"$f":"OFFSET(F224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.6349643637717364},{"$f":"OFFSET(G224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.1782319737204494},{"$f":"OFFSET(H224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.651630854962491},{"$f":"OFFSET(I224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.186464227331725},{"$f":"OFFSET(J224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1785966047407492},{"$f":"OFFSET(K224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2003825707881566},{"$f":"OFFSET(L224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.222386396496038},{"$f":"OFFSET(M224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8035219760299932},{"$f":"OFFSET(N224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4337336043342359},{"$f":"OFFSET(O224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1081053048656686},{"$f":"OFFSET(P224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.82217607820663063},{"$f":"OFFSET(Q224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.57189976152907918},{"$f":"OFFSET(R224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35360831757643463},{"$f":"OFFSET(S224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16397826682720021},{"$f":"OFFSET(T224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.17580000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.17580000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.17580000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.17580000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.17580000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.17580000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.17580000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.17580000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.440635401121483},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.174180998296734},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.338131134539402},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.897310708523186},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.819419327808411},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.074796371318889},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.636205252246356},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.4786353122145},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.579119905776189},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.916569352077818},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.471617538661643},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.226481061675813},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.16482987794577},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.271668528092434},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.53322706677109},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.936860906710198},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.470958848063596},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.124858624126009},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.888769349131927},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.753700304060398},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.711395542468036},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.754273840704371},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.8753735557364344},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0683019895047625},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3271888915116197},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6466437614415357},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0217166412540255},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4478621115689174},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9209062304714442}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2175620145326302},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9810139142135519},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8204462226801859},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2837581688644837},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76866787039893858},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76590194876779061},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.7735609682554685},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.78129657793802321},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81376921695857229},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.84681317910173859},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.88043664356607221},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.91464789600178242},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.94945532982185021},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.98486744752871935},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0208928620567437},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0575402981305753},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0681157011118809},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0787968581229996},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0895848267042296},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1004806749712719},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1114854817209847},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1226003365381945},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1338263399035764},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1451646033026122},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1566162493356382},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1681824118289945},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1798642359472844},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1916628783067573},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.203579507089825},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2156153021607232},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2277714551823304},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2400491697341538},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2524496614314953},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2649741580458103},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2776238996262683},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.290400138622531},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3033041400087564}]
[null,null,"Revenues ($MM)",null,{"$f":"E227*E228","v":225.79498841943899},{"$f":"F227*F228","v":139.0192362410674},{"$f":"G227*G228","v":127.7512700335602},{"$f":"H227*H228","v":90.088756506600248},{"$f":"I227*I228","v":53.941882739541839},{"$f":"J227*J228","v":53.747781976338729},{"$f":"K227*K228","v":54.28525979610211},{"$f":"L227*L228","v":54.828112394063133},{"$f":"M227*M228","v":52.439805410683483},{"$f":"N227*N228","v":50.109476331909349},{"$f":"O227*O228","v":47.841281793746958},{"$f":"P227*P228","v":45.638470255697939},{"$f":"Q227*Q228","v":43.503491890129993},{"$f":"R227*R228","v":41.438097307511455},{"$f":"S227*S228","v":39.443426158977573},{"$f":"T227*T228","v":37.520086565345281},{"$f":"U227*U228","v":34.798269499766171},{"$f":"V227*V228","v":32.27390102284037},{"$f":"W227*W228","v":29.932657635147521},{"$f":"X227*X228","v":27.761254905903005},{"$f":"Y227*Y228","v":25.747372095873214},{"$f":"Z227*Z228","v":23.879582248365487},{"$f":"AA227*AA228","v":22.147287351622538},{"$f":"AB227*AB228","v":20.540658204726917},{"$f":"AC227*AC228","v":19.050578645808962},{"$f":"AD227*AD228","v":17.66859382610409},{"$f":"AE227*AE228","v":16.386862236361605},{"$f":"AF227*AF228","v":15.198111213398381},{"$f":"AG227*AG228","v":14.095595674337652},{"$f":"AH227*AH228","v":13.073059844387005},{"$f":"AI227*AI228","v":12.124701760995627},{"$f":"AJ227*AJ228","v":11.245140352983956},{"$f":"AK227*AK228","v":10.429384907849837},{"$f":"AL227*AL228","v":9.6728067540057534},{"$f":"AM227*AM228","v":8.9711129972696302},{"$f":"AN227*AN228","v":8.3203221625874964},{"$f":"AO227*AO228","v":7.7167416027770734}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":161.18187719154756},{"$f":"OFFSET(F230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":99.237727196346327},{"$f":"OFFSET(G230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":91.194183102784976},{"$f":"OFFSET(H230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.309110619463013},{"$f":"OFFSET(I230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.505964990927033},{"$f":"OFFSET(J230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.367407773176595},{"$f":"OFFSET(K230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.751081850908356},{"$f":"OFFSET(L230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.138592669417442},{"$f":"OFFSET(M230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.433719564901395},{"$f":"OFFSET(N230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.770233506064983},{"$f":"OFFSET(O230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.151101672999225},{"$f":"OFFSET(P230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.578642951539955},{"$f":"OFFSET(Q230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.054606376882489},{"$f":"OFFSET(R230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.580241607770333},{"$f":"OFFSET(S230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.156362174701247},{"$f":"OFFSET(T230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.783402179669785},{"$f":"OFFSET(U230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.840455672871848},{"$f":"OFFSET(V230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.038456201217326},{"$f":"OFFSET(W230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.367179053605735},{"$f":"OFFSET(X230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.817141249452462},{"$f":"OFFSET(Y230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.379547731382843},{"$f":"OFFSET(Z230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.046241461265947},{"$f":"OFFSET(AA230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.809657136428342},{"$f":"OFFSET(AB230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.662778263429422},{"$f":"OFFSET(AC230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.599097345830842},{"$f":"OFFSET(AD230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.612578960061937},{"$f":"OFFSET(AE230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.697625509870061},{"$f":"OFFSET(AF230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.849045465043481},{"$f":"OFFSET(AG230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.062023904190447},{"$f":"OFFSET(AH230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.3320951944313926},{"$f":"OFFSET(AI230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.6551176529863625},{"$f":"OFFSET(AJ230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0272500468851611},{"$f":"OFFSET(AK230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.4449297974574087},{"$f":"OFFSET(AL230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.9048527659327981},{"$f":"OFFSET(AM230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4039545054531581},{"$f":"OFFSET(AN230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9393928731184973},{"$f":"OFFSET(AO230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5085319034062312}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.3218455095262804},{"$f":"OFFSET(F231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5079714910173889},{"$f":"OFFSET(G231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.1425855789763597},{"$f":"OFFSET(H231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9213046839699932},{"$f":"OFFSET(I231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7491713818653802},{"$f":"OFFSET(J231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7428772837925994},{"$f":"OFFSET(K231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7603060566305253},{"$f":"OFFSET(L231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7779091171968306},{"$f":"OFFSET(M231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7004635773997079},{"$f":"OFFSET(N231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6248980849121339},{"$f":"OFFSET(O231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.551347426811936},{"$f":"OFFSET(P231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4799169407719353},{"$f":"OFFSET(Q231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4106860784383952},{"$f":"OFFSET(R231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3437116067904518},{"$f":"OFFSET(S231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2790304812521618},{"$f":"OFFSET(T231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2166624213341486},{"$f":"OFFSET(U231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1284021627745449},{"$f":"OFFSET(V231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0465445620963818},{"$f":"OFFSET(W231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.97062515172823227},{"$f":"OFFSET(X231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.90021315793783629},{"$f":"OFFSET(Y231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.83490905658223968},{"$f":"OFFSET(Z231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.77434230617098088},{"$f":"OFFSET(AA231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.71816924537951876},{"$f":"OFFSET(AB231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.66607114308320137},{"$f":"OFFSET(AC231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.61775238984748482},{"$f":"OFFSET(AD231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.57293882061275481},{"$f":"OFFSET(AE231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.53137615905650704},{"$f":"OFFSET(AF231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.49282857480605557},{"$f":"OFFSET(AG231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.45707734531526067},{"$f":"OFFSET(AH231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.42391961481264112},{"$f":"OFFSET(AI231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.39316724327902952},{"$f":"OFFSET(AJ231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.36464573892376084},{"$f":"OFFSET(AK231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.33819326810216904},{"$f":"OFFSET(AL231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31365973705657002},{"$f":"OFFSET(AM231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.29090594027044658},{"$f":"OFFSET(AN231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2698027706035151},{"$f":"OFFSET(AO231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25023048672591225}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.021600000000007},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.021600000000007},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.021600000000007},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.021600000000007},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.021600000000007},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.021600000000007},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.021600000000007},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.021600000000007},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":67.972134801564849},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.417066227724106},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.315989380789702},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.63180148059616},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.330431996718282},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.380594835815458},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.753560781632395},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.422948532494345},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.36453281640398},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.55606818806146},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.977127226191886},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.608951954305365},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.434317404195614},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.437406329803817},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.603694160176342},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.919843354719713},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.373606392343575},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.953736688881435},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.649906794845284},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.452633278523894},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.353207748060612},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.343633510798348},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.416567409182369},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.5652664101631295},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.7835385596162272},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0656979450454536},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.4065233389893521},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.8012202223232192},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2453859112324333}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.80439050363315756},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49525347855338797},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45511155567004646},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32093954221612092},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19216696759973464},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19147548719194765},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19339024206386712},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1953241444845058},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27125640565285741},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34868777963012759},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42764065544637792},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50813772000099022},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59020196178115014},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.67385667462491305},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.75912546152937344},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.8460322385044603},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.85449256088950476},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.86303748649839973},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.8716678613633837},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.8803845399770176},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.88918838537678779},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.89808026923055562},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.90706107192286112},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.91613168264208977},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.92529299946851062},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.9345459294631957},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.94389138875782752},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.95333030264540586},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.96286360567186002},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.97249224172857862},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.98221716414586435},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.99203933578732306},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0019597291451963},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0119793264366483},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0220991197010147},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0323201108980249},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0426433120070051}]
[null,null,"Revenues ($MM)",null,{"$f":"E234*E235","v":59.542272103732138},{"$f":"F234*F235","v":36.659454888087467},{"$f":"G234*G235","v":33.688085529185912},{"$f":"H234*H235","v":23.756458418104817},{"$f":"I234*I235","v":14.224506408880519},{"$f":"J234*J235","v":14.173321922727473},{"$f":"K234*K235","v":14.315055141954748},{"$f":"L234*L235","v":14.458205693374296},{"$f":"M234*M235","v":18.437876970823982},{"$f":"N234*N235","v":21.764068233971742},{"$f":"O234*O235","v":24.510647266358543},{"$f":"P234*P235","v":26.744203603894874},{"$f":"Q234*Q235","v":28.524715778193599},{"$f":"R234*R235","v":29.906160053938194},{"$f":"S234*S235","v":30.937065637322064},{"$f":"T234*T235","v":31.6610209183834},{"$f":"U234*U235","v":29.364237650060463},{"$f":"V234*V235","v":27.234069772796673},{"$f":"W234*W235","v":25.25843051770936},{"$f":"X234*X235","v":23.426109925561693},{"$f":"Y234*Y235","v":21.726711240420642},{"$f":"Z234*Z235","v":20.150591917505587},{"$f":"AA234*AA235","v":18.688808910500345},{"$f":"AB234*AB235","v":17.33306792788413},{"$f":"AC234*AC235","v":16.075676370356877},{"$f":"AD234*AD235","v":14.909499682321787},{"$f":"AE234*AE235","v":13.827920869759248},{"$f":"AF234*AF235","v":12.824802954792842},{"$f":"AG234*AG235","v":11.8944541539112},{"$f":"AH234*AH235","v":11.031595582263712},{"$f":"AI234*AI235","v":10.23133130078134},{"$f":"AJ234*AJ235","v":9.4891205361670234},{"$f":"AK234*AK235","v":8.8007519161294621},{"$f":"AL234*AL235","v":8.1623195736685563},{"$f":"AM234*AM235","v":7.5702009848260374},{"$f":"AN234*AN235","v":7.0210364141505952},{"$f":"AO234*AO235","v":6.5117098512492717}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.604070043314053},{"$f":"OFFSET(F237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.230809282534807},{"$f":"OFFSET(G237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.10471594046928},{"$f":"OFFSET(H237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.998374141026023},{"$f":"OFFSET(I237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.178010444742997},{"$f":"OFFSET(J237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.141386591535039},{"$f":"OFFSET(K237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.242800457450389},{"$f":"OFFSET(L237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.345228462024894},{"$f":"OFFSET(M237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.19278848725282},{"$f":"OFFSET(N237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.57276628362791},{"$f":"OFFSET(O237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.538016203406677},{"$f":"OFFSET(P237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.136184820222379},{"$f":"OFFSET(Q237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.410188359332228},{"$f":"OFFSET(R237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.398648265299919},{"$f":"OFFSET(S237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.136288468314227},{"$f":"OFFSET(T237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.65429761396507},{"$f":"OFFSET(U237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.010888456392649},{"$f":"OFFSET(V237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.486697016589066},{"$f":"OFFSET(W237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.073074891833357},{"$f":"OFFSET(X237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.762001059889798},{"$f":"OFFSET(Y237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.546036366988419},{"$f":"OFFSET(Z237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.418281317380817},{"$f":"OFFSET(AA237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.372336924965301},{"$f":"OFFSET(AB237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.402268404849956},{"$f":"OFFSET(AC237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.502571498836097},{"$f":"OFFSET(AD237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.668141243749934},{"$f":"OFFSET(AE237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.8942430054109511},{"$f":"OFFSET(AF237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.176485613881157},{"$f":"OFFSET(AG237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5107964475621181},{"$f":"OFFSET(AH237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.8933983247645978},{"$f":"OFFSET(AI237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.3207880716315072},{"$f":"OFFSET(AJ237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.7897166448065303},{"$f":"OFFSET(AK237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.297170696062639},{"$f":"OFFSET(AL237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8403554742865031},{"$f":"OFFSET(AM237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4166789678030733},{"$f":"OFFSET(AN237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0237371970624078},{"$f":"OFFSET(AO237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6593005742381299}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8304613773815701},{"$f":"OFFSET(F238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1269928727543472},{"$f":"OFFSET(G238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0356463947440899},{"$f":"OFFSET(H238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.7303261709924983},{"$f":"OFFSET(I238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.43729284546634506},{"$f":"OFFSET(J238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.43571932094814986},{"$f":"OFFSET(K238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.44007651415763133},{"$f":"OFFSET(L238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.44447727929920766},{"$f":"OFFSET(M238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.56682119246656926},{"$f":"OFFSET(N238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.66907568202264334},{"$f":"OFFSET(O238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.75351160730865463},{"$f":"OFFSET(P238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.82217607820663063},{"$f":"OFFSET(Q238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.87691296767792137},{"$f":"OFFSET(R238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.91938162569872994},{"$f":"OFFSET(S238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.95107394759776132},{"$f":"OFFSET(T238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.97332993706731885},{"$f":"OFFSET(U238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.90272173021963587},{"$f":"OFFSET(V238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.83723564967710562},{"$f":"OFFSET(W238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.77650012138258573},{"$f":"OFFSET(X238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.72017052635026901},{"$f":"OFFSET(Y238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.66792724526579172},{"$f":"OFFSET(Z238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.6194738449367847},{"$f":"OFFSET(AA238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.57453539630361494},{"$f":"OFFSET(AB238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.53285691446656103},{"$f":"OFFSET(AC238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.49420191187798784},{"$f":"OFFSET(AD238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.4583510564902038},{"$f":"OFFSET(AE238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.42510092724520565},{"$f":"OFFSET(AF238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.39426285984484444},{"$f":"OFFSET(AG238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.36566187625220853},{"$f":"OFFSET(AH238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.33913569185011294},{"$f":"OFFSET(AI238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31453379462322362},{"$f":"OFFSET(AJ238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.29171659113900866},{"$f":"OFFSET(AK238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.27055461448173523},{"$f":"OFFSET(AL238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25092778964525603},{"$f":"OFFSET(AM238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2327247522163573},{"$f":"OFFSET(AN238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21584221648281213},{"$f":"OFFSET(AO238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2001843893807298}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.269135663788319},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.269135663788319},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.269135663788319},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.269135663788319},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.269135663788319},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.269135663788319},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.269135663788319},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.269135663788319},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.117714771584119},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.469022901831707},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.281974186006657},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.518840525908203},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.144977177614152},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.128570762272318},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.440407870880009},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.053662579994011},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.943701332862524},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.087903766778247},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.465498183436875},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.057410465591605},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.846125341095892},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.815558985236017},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.950942034723866},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.238712162450174},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.666415431638445},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.222615711897252},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.896811498306764},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.679359528521518},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.561404642317042},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.534815373412304},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.592124805093968},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7264762594546177},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.9315734252146619},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.2016345613816082},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.5313504436462324},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.9158457476378095},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3506435881589463}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4659673241168856E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.9812539947161089E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.5465998019949063E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10162754400019805},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12830477430025003},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15550538645190307},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18323718036915912},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.21150805962611507},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.21362314022237619},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.21575937162459993},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.21791696534084593},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2200961349942544},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22229709634419695},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2245200673076389},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22676526798071528},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22903292066052244},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23132324986712766},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23363648236579893},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23597284718945688},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23833257566135146},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24071590141796501},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24312306043214466},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24555429103646609},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24800983394683077},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.25048993228629907},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.25299483160916209},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.25552477992525369},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.25808002772450622},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26066082800175128}]
[null,null,"Revenues ($MM)",null,{"$f":"E241*E242","v":0},{"$f":"F241*F242","v":0},{"$f":"G241*G242","v":0},{"$f":"H241*H242","v":0},{"$f":"I241*I242","v":0},{"$f":"J241*J242","v":0},{"$f":"K241*K242","v":0},{"$f":"L241*L242","v":0},{"$f":"M241*M242","v":1.7044202614435742},{"$f":"N241*N242","v":3.1615532387047738},{"$f":"O241*O242","v":4.3983073485199009},{"$f":"P241*P242","v":5.4389883203863185},{"$f":"Q241*Q242","v":6.3055352047647224},{"$f":"R241*R242","v":7.0177358364092104},{"$f":"S241*S242","v":7.593423491607961},{"$f":"T241*T242","v":8.0486563339614374},{"$f":"U241*U242","v":7.4647832097189246},{"$f":"V241*V242","v":6.9232659534707075},{"$f":"W241*W242","v":6.4210319463907721},{"$f":"X241*X242","v":5.9552314664298018},{"$f":"Y241*Y242","v":5.5232215187295868},{"$f":"Z241*Z242","v":5.1225508390265961},{"$f":"AA241*AA242","v":4.7509459849525895},{"$f":"AB241*AB242","v":4.4062984363130786},{"$f":"AC241*AC242","v":4.0866526311493798},{"$f":"AD241*AD242","v":3.7901948696998149},{"$f":"AE241*AE242","v":3.5152430233000862},{"$f":"AF241*AF242","v":3.260236989830184},{"$f":"AG241*AG242","v":3.0237298415511571},{"$f":"AH241*AH242","v":2.8043796151037506},{"$f":"AI241*AI242","v":2.600941697084616},{"$f":"AJ241*AJ242","v":2.4122617619951314},{"$f":"AK241*AK242","v":2.2372692224921287},{"$f":"AL241*AL242","v":2.0749711547766241},{"$f":"AM241*AM242","v":1.9244466646526652},{"$f":"AN241*AN242","v":1.7848416622887744},{"$f":"AO241*AO242","v":1.6553640160335237}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2093079196480188},{"$f":"OFFSET(N244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2431623563993277},{"$f":"OFFSET(O244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1206551752126543},{"$f":"OFFSET(P244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.859031601246897},{"$f":"OFFSET(Q244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.4738576706915145},{"$f":"OFFSET(R244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.979173104747983},{"$f":"OFFSET(S244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3876308404509192},{"$f":"OFFSET(T244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7106243497369871},{"$f":"OFFSET(U244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2963589193213219},{"$f":"OFFSET(V244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9121455176029016},{"$f":"OFFSET(W244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5558040823257127},{"$f":"OFFSET(X244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2253126993404146},{"$f":"OFFSET(Y244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9187961300770819},{"$f":"OFFSET(Z244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6345151712687183},{"$f":"OFFSET(AA244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3708567865515997},{"$f":"OFFSET(AB244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1263249539482745},{"$f":"OFFSET(AC244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8995321773009608},{"$f":"OFFSET(AD244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6891916134904599},{"$f":"OFFSET(AE244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4941097707696849},{"$f":"OFFSET(AF244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3131797367814744},{"$f":"OFFSET(AG244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1453748978358518},{"$f":"OFFSET(AH244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9897431138093178},{"$f":"OFFSET(AI244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8454013156140321},{"$f":"OFFSET(AJ244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7115304945824075},{"$f":"OFFSET(AK244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5873710553364397},{"$f":"OFFSET(AL244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4722185057735173},{"$f":"OFFSET(AM244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.365419459713298},{"$f":"OFFSET(AN244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2663679295242909},{"$f":"OFFSET(AO244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1745018876941826}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.1529199315142674E-2},{"$f":"OFFSET(N245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.5582240288949072E-2},{"$f":"OFFSET(O245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13297263658388028},{"$f":"OFFSET(P245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16443521564132618},{"$f":"OFFSET(Q245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1906332538430264},{"$f":"OFFSET(R245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21216499054586088},{"$f":"OFFSET(S245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22956957355808039},{"$f":"OFFSET(T245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24333248426682977},{"$f":"OFFSET(U245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22568043255490902},{"$f":"OFFSET(V245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20930891241927643},{"$f":"OFFSET(W245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19412503034564649},{"$f":"OFFSET(X245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18004263158756731},{"$f":"OFFSET(Y245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16698181131644799},{"$f":"OFFSET(Z245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15486846123419623},{"$f":"OFFSET(AA245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14363384907590376},{"$f":"OFFSET(AB245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13321422861664028},{"$f":"OFFSET(AC245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12355047796949699},{"$f":"OFFSET(AD245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11458776412255098},{"$f":"OFFSET(AE245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10627523181130143},{"$f":"OFFSET(AF245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.8565714961211137E-2},{"$f":"OFFSET(AG245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1415469063052146E-2},{"$f":"OFFSET(AH245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4783922962528249E-2},{"$f":"OFFSET(AI245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.8633448655805918E-2},{"$f":"OFFSET(AJ245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.292914778475218E-2},{"$f":"OFFSET(AK245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.7638653620433822E-2},{"$f":"OFFSET(AL245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2731947411314021E-2},{"$f":"OFFSET(AM245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8181188054089339E-2},{"$f":"OFFSET(AN245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3960554120703039E-2},{"$f":"OFFSET(AO245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0046097345182457E-2}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F248,0,-1)+1","v":2012},{"$f":"OFFSET(G248,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",E219:E246)),\n0)","v":8.0439050363315747},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",F219:F246)),\n0)","v":4.9525347855338797},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",G219:G246)),\n0)","v":4.5511155567004646},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",H219:H246)),\n0)","v":3.2093954221612089},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",I219:I246)),\n0)","v":1.9216696759973464},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",J219:J246)),\n0)","v":1.9147548719194765},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",K219:K246)),\n0)","v":1.9339024206386712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",L219:L246)),\n0)","v":1.9532414448450579},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",M219:M246)),\n0)","v":1.9727738592935087},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",N219:N246)),\n0)","v":1.9925015978864435},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",O219:O246)),\n0)","v":2.012426613865308},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",P219:P246)),\n0)","v":2.0325508800039609},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",Q219:Q246)),\n0)","v":2.0528763888040005},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",R219:R246)),\n0)","v":2.0734051526920405},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",S219:S246)),\n0)","v":2.0941392042189615},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",T219:T246)),\n0)","v":2.1150805962611505},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",U219:U246)),\n0)","v":2.1362314022237618},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",V219:V246)),\n0)","v":2.1575937162459993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",W219:W246)),\n0)","v":2.1791696534084593},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",X219:X246)),\n0)","v":2.2009613499425438},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",Y219:Y246)),\n0)","v":2.2229709634419694},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",Z219:Z246)),\n0)","v":2.2452006730763894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AA219:AA246)),\n0)","v":2.2676526798071528},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AB219:AB246)),\n0)","v":2.2903292066052248},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AC219:AC246)),\n0)","v":2.3132324986712764},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AD219:AD246)),\n0)","v":2.336364823657989},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AE219:AE246)),\n0)","v":2.3597284718945684},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AF219:AF246)),\n0)","v":2.3833257566135142},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AG219:AG246)),\n0)","v":2.4071590141796499},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AH219:AH246)),\n0)","v":2.4312306043214469},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AI219:AI246)),\n0)","v":2.4555429103646613},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AJ219:AJ246)),\n0)","v":2.4800983394683076},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AK219:AK246)),\n0)","v":2.504899322862991},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AL219:AL246)),\n0)","v":2.5299483160916205},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AM219:AM246)),\n0)","v":2.5552477992525366},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AN219:AN246)),\n0)","v":2.580800277245062},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AO219:AO246)),\n0)","v":2.6066082800175128}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",E219:E246)),\n0)","v":546.83174300625251},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",F219:F246)),\n0)","v":336.67767295120444},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",G219:G246)),\n0)","v":309.38884052618749},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",H219:H246)),\n0)","v":218.17752506649052},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",I219:I246)),\n0)","v":130.63679564361451},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",J219:J246)),\n0)","v":130.16672117737332},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",K219:K246)),\n0)","v":131.46838838914704},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",L219:L246)),\n0)","v":132.7830722730385},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",M219:M246)),\n0)","v":124.11130195809369},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",N219:N246)),\n0)","v":115.9989150712783},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",O219:O246)),\n0)","v":108.41038797621594},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",P219:P246)),\n0)","v":101.31240727159714},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",Q219:Q246)),\n0)","v":94.673736059633427},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",R219:R246)),\n0)","v":88.465087985756995},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",S219:S246)),\n0)","v":82.65900862582761},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",T219:T246)),\n0)","v":77.229763817690113},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",U219:U246)),\n0)","v":71.627290359545569},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",V219:V246)),\n0)","v":66.431236749107754},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",W219:W246)),\n0)","v":61.612120099247647},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",X219:X246)),\n0)","v":57.142596297894499},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",Y219:Y246)),\n0)","v":52.997304855023444},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",Z219:Z246)),\n0)","v":49.152725004897668},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AA219:AA246)),\n0)","v":45.587042247075466},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AB219:AB246)),\n0)","v":42.280024568924127},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AC219:AC246)),\n0)","v":39.21290764731522},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AD219:AD246)),\n0)","v":36.368288378125698},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AE219:AE246)),\n0)","v":33.730026129420942},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AF219:AF246)),\n0)","v":31.283151158021404},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AG219:AG246)),\n0)","v":29.013779669800009},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AH219:AH246)),\n0)","v":26.909035041754468},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AI219:AI246)),\n0)","v":24.956974758861584},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AJ219:AJ246)),\n0)","v":23.146522651146114},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AK219:AK246)),\n0)","v":21.467406046471428},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AL219:AL246)),\n0)","v":19.910097482450933},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AM219:AM246)),\n0)","v":18.465760646748333},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AN219:AN246)),\n0)","v":17.126200239026865},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AO219:AO246)),\n0)","v":15.883815470059869}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",E220:E247)),\n0)","v":389.77877652935774},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",F220:F247)),\n0)","v":239.98206601216131},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",G220:G247)),\n0)","v":220.53073047508707},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",H220:H247)),\n0)","v":155.51578684715747},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",I220:I247)),\n0)","v":93.117217548033921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",J220:J247)),\n0)","v":92.782150952737382},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",K220:K247)),\n0)","v":93.709972462264744},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",L220:L247)),\n0)","v":94.647072186887399},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",M220:M247)),\n0)","v":88.486920350356286},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",N220:N247)),\n0)","v":82.722441427349366},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",O220:O247)),\n0)","v":77.328646528536865},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",P220:P247)),\n0)","v":72.282090079592166},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",Q220:Q247)),\n0)","v":67.560777411455589},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",R220:R247)),\n0)","v":63.144077636285182},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",S220:S247)),\n0)","v":59.012641528519794},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",T220:T247)),\n0)","v":55.148324143371845},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",U220:U247)),\n0)","v":51.147703048585818},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",V220:V247)),\n0)","v":47.437298735409293},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",W220:W247)),\n0)","v":43.996058027764811},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",X220:X247)),\n0)","v":40.804455008682673},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",Y220:Y247)),\n0)","v":37.844380228448344},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",Z220:Z247)),\n0)","v":35.099037949915484},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AA220:AA247)),\n0)","v":32.552850847945244},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AB220:AB247)),\n0)","v":30.191371622227653},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AC220:AC247)),\n0)","v":28.001201021967901},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AD220:AD247)),\n0)","v":25.969911817302332},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AE220:AE247)),\n0)","v":24.0859782860507},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AF220:AF247)),\n0)","v":22.338710815706111},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AG220:AG247)),\n0)","v":20.718195249588415},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AH220:AH247)),\n0)","v":19.215236633005308},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AI220:AI247)),\n0)","v":17.821307040231904},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AJ220:AJ247)),\n0)","v":16.528497186274098},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AK220:AK247)),\n0)","v":15.329471548856489},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AL220:AL247)),\n0)","v":14.217426745992819},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AM220:AM247)),\n0)","v":13.186052932969529},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AN220:AN247)),\n0)","v":12.229497999705197},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AO220:AO247)),\n0)","v":11.342334365338543}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",E219:E246)),\n0)","v":18.304613773815699},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",F219:F246)),\n0)","v":11.269928727543473},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",G219:G246)),\n0)","v":10.356463947440899},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",H219:H246)),\n0)","v":7.3032617099249819},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",I219:I246)),\n0)","v":4.3729284546634499},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",J219:J246)),\n0)","v":4.3571932094814985},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",K219:K246)),\n0)","v":4.4007651415763132},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",L219:L246)),\n0)","v":4.4447727929920768},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",M219:M246)),\n0)","v":4.1223359452114128},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",N219:N246)),\n0)","v":3.8232896115579624},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",O219:O246)),\n0)","v":3.5459369755701395},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",P219:P246)),\n0)","v":3.288704312826523},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",Q219:Q246)),\n0)","v":3.050132061488422},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",R219:R246)),\n0)","v":2.828866540611477},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",S219:S246)),\n0)","v":2.6236522692352038},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",T219:T246)),\n0)","v":2.4333248426682972},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",U219:U246)),\n0)","v":2.2568043255490897},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",V219:V246)),\n0)","v":2.0930891241927641},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",W219:W246)),\n0)","v":1.9412503034564645},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",X219:X246)),\n0)","v":1.8004263158756726},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",Y219:Y246)),\n0)","v":1.6698181131644794},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",Z219:Z246)),\n0)","v":1.5486846123419618},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AA219:AA246)),\n0)","v":1.4363384907590375},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AB219:AB246)),\n0)","v":1.3321422861664025},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AC219:AC246)),\n0)","v":1.2355047796949696},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AD219:AD246)),\n0)","v":1.1458776412255096},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AE219:AE246)),\n0)","v":1.0627523181130141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AF219:AF246)),\n0)","v":0.98565714961211115},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AG219:AG246)),\n0)","v":0.91415469063052135},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AH219:AH246)),\n0)","v":0.84783922962528235},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AI219:AI246)),\n0)","v":0.78633448655805904},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AJ219:AJ246)),\n0)","v":0.72929147784752169},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AK219:AK246)),\n0)","v":0.6763865362043382},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AL219:AL246)),\n0)","v":0.62731947411314015},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AM219:AM246)),\n0)","v":0.58181188054089328},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AN219:AN246)),\n0)","v":0.53960554120703019},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AO219:AO246)),\n0)","v":0.5004609734518245}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E258=Announcement_Year,\"Ancmt Yr\",\nIF(E258=Base_Year,\"Base Yr\",\nIF(E258=Standard_Year,\"Std Yr\",\nIF(E258=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J258=Announcement_Year,\"Ancmt Yr\",\nIF(J258=Base_Year,\"Base Yr\",\nIF(J258=Standard_Year,\"Std Yr\",\nIF(J258=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG7",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F258,0,-1)+1","v":2012},{"$f":"OFFSET(G258,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE258,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.788800000000009},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.788800000000009},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.788800000000009},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.788800000000009},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.788800000000009},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.788800000000009},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.788800000000009},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.788800000000009},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.840086213269416},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.377535074040075},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":56.361414611956853},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":51.755239978746985},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.525508074977139},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.641453864617951},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.074826604965097},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.799684364321017},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.79220533285779},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.030514554226983},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.494524817645608},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.165790553183697},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.027373667558034},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.063720344586233},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.260547914206715},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.604740967204467},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.084255960030831},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.688033615858789},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.405918484721143},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.228585077650578},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.147470037557069},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.154709853485993},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.243083665220606},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.4059607422168927},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.6372522548579553},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9313669872351387},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.2831706693320353},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6879486328131295},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.1413715187933713}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.4804381078779981E-5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.8587284578300765E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1585672827935321},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34055289348780149},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64189652490067972},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76518498840554117},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77283683828959659},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.78056520667249252},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68982450139681528},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59719092549495723},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50263569562492239},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40612964206493724},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.30764320386418997},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20714642393522126},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10460894408728674},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E260*E261","v":3.9891451334671006E-3},{"$f":"F260*F261","v":4.2644981397130195},{"$f":"G260*G261","v":11.54192223380185},{"$f":"H260*H261","v":24.78843645350489},{"$f":"I260*I261","v":46.722877771690605},{"$f":"J260*J261","v":55.696897084053262},{"$f":"K260*K261","v":56.253866054893798},{"$f":"L260*L261","v":56.816404715442729},{"$f":"M260*M261","v":46.107929145388724},{"$f":"N260*N261","v":36.65410697546519},{"$f":"O260*O261","v":28.329258839885597},{"$f":"P260*P261","v":21.019337087553442},{"$f":"Q260*Q261","v":14.620899569459398},{"$f":"R260*R261","v":9.0401711033895502},{"$f":"S260*S261","v":4.1921852956265049},{"$f":"T260*T261","v":0},{"$f":"U260*U261","v":0},{"$f":"V260*V261","v":0},{"$f":"W260*W261","v":0},{"$f":"X260*X261","v":0},{"$f":"Y260*Y261","v":0},{"$f":"Z260*Z261","v":0},{"$f":"AA260*AA261","v":0},{"$f":"AB260*AB261","v":0},{"$f":"AC260*AC261","v":0},{"$f":"AD260*AD261","v":0},{"$f":"AE260*AE261","v":0},{"$f":"AF260*AF261","v":0},{"$f":"AG260*AG261","v":0},{"$f":"AH260*AH261","v":0},{"$f":"AI260*AI261","v":0},{"$f":"AJ260*AJ261","v":0},{"$f":"AK260*AK261","v":0},{"$f":"AL260*AL261","v":0},{"$f":"AM260*AM261","v":0},{"$f":"AN260*AN261","v":0},{"$f":"AO260*AO261","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8373539005279798E-3},{"$f":"OFFSET(F263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0332038634033416},{"$f":"OFFSET(G263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.2094075231615982},{"$f":"OFFSET(H263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.631237898384704},{"$f":"OFFSET(I263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.232518510595746},{"$f":"OFFSET(J263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.615457172247126},{"$f":"OFFSET(K263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.011611743969603},{"$f":"OFFSET(L263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.411727861409297},{"$f":"OFFSET(M263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.795124827216405},{"$f":"OFFSET(N263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.070917431579005},{"$f":"OFFSET(O263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.149713880817135},{"$f":"OFFSET(P263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.950395655333718},{"$f":"OFFSET(Q263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.399387596755037},{"$f":"OFFSET(R263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4299903571944617},{"$f":"OFFSET(S263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9817700039265826},{"$f":"OFFSET(T263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3962007967134853E-4},{"$f":"OFFSET(F264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14925743488995569},{"$f":"OFFSET(G264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.40396727818306477},{"$f":"OFFSET(H264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.86759527587267105},{"$f":"OFFSET(I264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6353007220091711},{"$f":"OFFSET(J264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9493913979418642},{"$f":"OFFSET(K264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9688853119212828},{"$f":"OFFSET(L264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9885741650404956},{"$f":"OFFSET(M264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6137775200886053},{"$f":"OFFSET(N264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2828937441412818},{"$f":"OFFSET(O264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.99152405939599597},{"$f":"OFFSET(P264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.73567679806437047},{"$f":"OFFSET(Q264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.51173148493107889},{"$f":"OFFSET(R264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31640598861863428},{"$f":"OFFSET(S264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14672648534692767},{"$f":"OFFSET(T264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.947800000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.947800000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.947800000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.947800000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.947800000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.947800000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.947800000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.947800000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":71.577463457766598},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.727746967174355},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.356102503268225},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.423459307137549},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.893939704002577},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.734598146259685},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.915181583409783},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.407909415915931},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.187271432480436},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.2298422610343},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.514110983844713},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.020324677442847},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.730344739356603},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.627514956638088},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.696540356579611},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.923375958436743},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.295124616991775},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.799943214920944},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.426956521653697},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.16617809217478},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.008437630425158},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.945314288977912},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.9690754198432},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.072620330904945},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.2494286389007225},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4935128432891744},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7993747760501551},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.1619656106542653},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.5766491393264053}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.3843504863023986E-5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.6869827662640612E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12685382623482569},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27244231479024122},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51351721992054378},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61214799072443293},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61826947063167736},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62445216533799408},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.65040595845985438},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6768163822276182},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.70368997387489129},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.73103335571688699},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.75885323619833533},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.78715641095384081},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81594976388083662},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.84524026822527687},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.85369267090752965},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.862229597616605},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.87085189359277104},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.87956041252869877},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.88835601665398578},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.89723957682052569},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.90621197258873099},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.91527409231461831},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.92442683323776453},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.93367110157014221},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.94300781258584365},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.95243789071170215},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.96196226961881914},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.97158189231500736},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.98129771123815746},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.99111068835053906},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0010217952340446},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.011032013186385},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.021142333318249},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0313537566514315},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0416672942179459}]
[null,null,"Revenues ($MM)",null,{"$f":"E267*E268","v":3.4175047483620213E-3},{"$f":"F267*F268","v":3.653399952681978},{"$f":"G267*G268","v":9.8879766765869466},{"$f":"H267*H268","v":21.236279064806766},{"$f":"I267*I268","v":40.02753755492256},{"$f":"J267*J268","v":47.715589151389956},{"$f":"K267*K268","v":48.192745042903859},{"$f":"L267*L268","v":48.674672493332892},{"$f":"M267*M268","v":46.554408724373886},{"$f":"N267*N268","v":44.485615914295252},{"$f":"O267*O268","v":42.47198419371508},{"$f":"P267*P268","v":40.516397442735098},{"$f":"Q267*Q268","v":38.621030847265303},{"$f":"R267*R268","v":36.787438544179793},{"$f":"S267*S268","v":35.016632279886444},{"$f":"T267*T268","v":33.309151924906196},{"$f":"U267*U268","v":30.892808402049969},{"$f":"V267*V268","v":28.651753521594859},{"$f":"W267*W268","v":26.573271331581143},{"$f":"X267*X268","v":24.645568332479709},{"$f":"Y267*Y268","v":22.857706559788671},{"$f":"Z267*Z268","v":21.199541521014599},{"$f":"AA267*AA268","v":19.661664634887018},{"$f":"AB267*AB268","v":18.235349846201078},{"$f":"AC267*AC268","v":16.912504113375977},{"$f":"AD267*AD268","v":15.685621487791074},{"$f":"AE267*AE268","v":14.547740524341569},{"$f":"AF267*AF268","v":13.492404781557273},{"$f":"AG267*AG268","v":12.513626187158639},{"$f":"AH267*AH268","v":11.605851061182657},{"$f":"AI267*AI268","v":10.763928603890864},{"$f":"AJ267*AJ268","v":9.9830816696568352},{"$f":"AK267*AK268","v":9.2588796610015862},{"$f":"AL267*AL268","v":8.587213388975071},{"$f":"AM267*AM268","v":7.9642717572393513},{"$f":"AN267*AN268","v":7.3865201375566398},{"$f":"AO267*AO268","v":6.8506803139829193}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4386806141450264E-3},{"$f":"OFFSET(F270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6070119272238399},{"$f":"OFFSET(G270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0559132495333579},{"$f":"OFFSET(H270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.153893230650194},{"$f":"OFFSET(I270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.563056105170695},{"$f":"OFFSET(J270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.04913550208677},{"$f":"OFFSET(K270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.389626857107643},{"$f":"OFFSET(L270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.733523125678715},{"$f":"OFFSET(M270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.220534401167761},{"$f":"OFFSET(N270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.744274588203496},{"$f":"OFFSET(O270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.307376909170291},{"$f":"OFFSET(P270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.911899258062558},{"$f":"OFFSET(Q270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.559393815228688},{"$f":"OFFSET(R270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.250969589652019},{"$f":"OFFSET(S270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.987348548537575},{"$f":"OFFSET(T270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.768915935468186},{"$f":"OFFSET(U270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.044649097469293},{"$f":"OFFSET(V270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.445465630403039},{"$f":"OFFSET(W270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.962291619873405},{"$f":"OFFSET(X270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.586711399833895},{"$f":"OFFSET(Y270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.31091980132264},{"$f":"OFFSET(Z270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.127677865214288},{"$f":"OFFSET(AA270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.030271767698672},{"$f":"OFFSET(AB270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.012474725425683},{"$f":"OFFSET(AC270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.068511664162568},{"$f":"OFFSET(AD270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.193026450490434},{"$f":"OFFSET(AE270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.381051500609537},{"$f":"OFFSET(AF270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.6279795938108972},{"$f":"OFFSET(AG270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.9295377306813428},{"$f":"OFFSET(AH270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.2817628877109772},{"$f":"OFFSET(AI270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6809795307324942},{"$f":"OFFSET(AJ270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.1237787596015147},{"$f":"OFFSET(AK270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6069989657829638},{"$f":"OFFSET(AL270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.1277078930928122},{"$f":"OFFSET(AM270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.6831859998062297},{"$f":"OFFSET(AN270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2709110277271369},{"$f":"OFFSET(AO270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.8885436906627389}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.116960637370788E-4},{"$f":"OFFSET(F271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11940594791196452},{"$f":"OFFSET(G271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32317382254645177},{"$f":"OFFSET(H271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.69407622069813679},{"$f":"OFFSET(I271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3082405776073367},{"$f":"OFFSET(J271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5595131183534912},{"$f":"OFFSET(K271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5751082495370263},{"$f":"OFFSET(L271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5908593320323963},{"$f":"OFFSET(M271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5215616617978274},{"$f":"OFFSET(N271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4539462433601189},{"$f":"OFFSET(O271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.388133683154394},{"$f":"OFFSET(P271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3242182365158666},{"$f":"OFFSET(Q271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2622709961633281},{"$f":"OFFSET(R271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2023427567508103},{"$f":"OFFSET(S271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1444665857060357},{"$f":"OFFSET(T271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0886601278946475},{"$f":"OFFSET(U271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0096855309262061},{"$f":"OFFSET(V271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.93643998272745665},{"$f":"OFFSET(W271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.86850788130655088},{"$f":"OFFSET(X271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.80550377365842218},{"$f":"OFFSET(Y271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.74707016866890519},{"$f":"OFFSET(Z271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.69287550867720404},{"$f":"OFFSET(AA271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.64261228818716176},{"$f":"OFFSET(AB271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.59599530905273312},{"$f":"OFFSET(AC271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.55276006223741458},{"$f":"OFFSET(AD271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.51266122696559024},{"$f":"OFFSET(AE271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.47547127874983985},{"$f":"OFFSET(AF271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.44097919839602351},{"$f":"OFFSET(AG271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.40898927466092494},{"$f":"OFFSET(AH271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37931999376861725},{"$f":"OFFSET(AI271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35180300948456777},{"$f":"OFFSET(AJ271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.3262821879035856},{"$f":"OFFSET(AK271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.30261272153165225},{"$f":"OFFSET(AL271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28066030763485311},{"$f":"OFFSET(AM271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.26030038619328616},{"$f":"OFFSET(AN271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2414174331360269},{"$f":"OFFSET(AO271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22390430484690263}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.575800000000015},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.575800000000015},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.575800000000015},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.575800000000015},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.575800000000015},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.575800000000015},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.575800000000015},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.575800000000015},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":76.745511360854451},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.473432668775402},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.71394383924428},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.425153119927273},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.568592390212153},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.10893736259613},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.013750650803999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.253245835837667},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.800070813886975},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.629108850278662},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.717295892425561},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.043452812998293},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.588131363136867},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.33347271524012},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.263077566440959},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.361886857962865},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.616072242767359},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.012935504806936},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.540816198307397},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.189006835292096},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.947675004463079},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.8077918549691},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.761066424886032},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.79988533674646},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9172574214928328},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.106762868075398},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3625065288335616},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6790750410264161},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0514974526351724}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0960876215755997E-5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1717456915660153E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1713456558706422E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.8110578697560306E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12837930498013594},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15303699768110823},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15456736765791934},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15611304133449852},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2168019861532848},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27868909856431334},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34179227302494719},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40612964206493724},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.47171957925842462},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.53858070223157517},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.60673187570626319},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6761922145802215},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68295413672602379},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.689783678093284},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.69668151487421692},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.70364833002295901},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.71068481332318867},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.71779166145642059},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.72496957807098483},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.73221927385169472},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.73954146659021169},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.74693688125611379},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.75440625006867501},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76195031256936174},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76956981569505534},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77726551385200593},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.78503816899052603},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79288855068043129},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.80081743618723567},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.80882561054910806},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.8169138666545992},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.8250830053211452},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.83333383537435679}]
[null,null,"Revenues ($MM)",null,{"$f":"E274*E275","v":9.1606399843278019E-4},{"$f":"F274*F275","v":0.97929583569182999},{"$f":"G274*G275","v":2.6504775026591365},{"$f":"H274*H275","v":5.6923961031115615},{"$f":"I274*I275","v":10.729403117158848},{"$f":"J274*J275","v":12.790189510796768},{"$f":"K274*K275","v":12.918091405904738},{"$f":"L274*L275","v":13.047272319963783},{"$f":"M274*M275","v":16.63857929138273},{"$f":"N274*N275","v":19.640177423193848},{"$f":"O274*O275","v":22.118725961224079},{"$f":"P274*P275","v":24.134316166250152},{"$f":"Q274*Q275","v":25.741073443035347},{"$f":"R274*R275","v":26.987706672825038},{"$f":"S274*S275","v":27.918009240642601},{"$f":"T274*T275","v":28.571315874937593},{"$f":"U274*U275","v":26.498668867606771},{"$f":"V274*V275","v":24.576377749931194},{"$f":"W274*W275","v":22.793535264923033},{"$f":"X274*X275","v":21.14002539998982},{"$f":"Y274*Y275","v":19.606465987746532},{"$f":"Z274*Z275","v":18.184155470733103},{"$f":"AA274*AA275","v":16.865023527975296},{"$f":"AB274*AB275","v":15.64158528323963},{"$f":"AC274*AC275","v":14.506898835155717},{"$f":"AD274*AD275","v":13.454525868228014},{"$f":"AE274*AE275","v":12.478495121240281},{"$f":"AF274*AF275","v":11.573268505768985},{"$f":"AG274*AG275","v":10.733709682559182},{"$f":"AH274*AH275","v":9.9550549174620944},{"$f":"AI274*AI275","v":9.2328860515684816},{"$f":"AJ274*AJ275","v":8.5631054321677418},{"$f":"AK274*AK275","v":7.9419126622887264},{"$f":"AL274*AL275","v":7.3657830368970298},{"$f":"AM274*AM275","v":6.8314475433937556},{"$f":"AN274*AN275","v":6.3358743129366717},{"$f":"AO274*AO275","v":5.8762514173369746}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.5570583364243191E-4},{"$f":"OFFSET(F277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.70096630085173273},{"$f":"OFFSET(G277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8971748299299069},{"$f":"OFFSET(H277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0745377381923022},{"$f":"OFFSET(I277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6799571072092458},{"$f":"OFFSET(J277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1550392657823494},{"$f":"OFFSET(K277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.2465896584401737},{"$f":"OFFSET(L277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.339055555024574},{"$f":"OFFSET(M277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.909662996850519},{"$f":"OFFSET(N277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.058165076013056},{"$f":"OFFSET(O277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.832275550971975},{"$f":"OFFSET(P277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.275006908092458},{"$f":"OFFSET(Q277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.425101357211659},{"$f":"OFFSET(R277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.317424036177403},{"$f":"OFFSET(S277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.983321639198714},{"$f":"OFFSET(T277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.450949416294424},{"$f":"OFFSET(U277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.967377595861102},{"$f":"OFFSET(V277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.591428424214449},{"$f":"OFFSET(W277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.315294638927174},{"$f":"OFFSET(X277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.131735339274618},{"$f":"OFFSET(Y277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.034034900696616},{"$f":"OFFSET(Z277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.015964869724732},{"$f":"OFFSET(AA277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.071748623163177},{"$f":"OFFSET(AB277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.196028590996342},{"$f":"OFFSET(AC277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.383835857042691},{"$f":"OFFSET(AD277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.6305619648663434},{"$f":"OFFSET(AE277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.9319327689704853},{"$f":"OFFSET(AF277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.2839841829018255},{"$f":"OFFSET(AG277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6830396866587085},{"$f":"OFFSET(AH277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.1256894657777128},{"$f":"OFFSET(AI277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6087710637321093},{"$f":"OFFSET(AJ277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.1293514378620131},{"$f":"OFFSET(AK277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.6847103170199969},{"$f":"OFFSET(AL277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2723247665018418},{"$f":"OFFSET(AM277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.8898548726825011},{"$f":"OFFSET(AN277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.535130466130485},{"$f":"OFFSET(AO277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2061388078664885}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7924015934269707E-5},{"$f":"OFFSET(F278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9851486977991136E-2},{"$f":"OFFSET(G278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0793455636612957E-2},{"$f":"OFFSET(H278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17351905517453423},{"$f":"OFFSET(I278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32706014440183423},{"$f":"OFFSET(J278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.38987827958837284},{"$f":"OFFSET(K278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.39377706238425664},{"$f":"OFFSET(L278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.39771483300809918},{"$f":"OFFSET(M278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.50718722059927601},{"$f":"OFFSET(N278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.59868374726593132},{"$f":"OFFSET(O278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.67423636038927715},{"$f":"OFFSET(P278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.73567679806437047},{"$f":"OFFSET(Q278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.78465494356098775},{"$f":"OFFSET(R278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.82265557040844894},{"$f":"OFFSET(S278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.85101361501218065},{"$f":"OFFSET(T278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.87092810231571827},{"$f":"OFFSET(U278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.80774842474096509},{"$f":"OFFSET(V278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.74915198618196543},{"$f":"OFFSET(W278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.69480630504524088},{"$f":"OFFSET(X278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.6444030189267379},{"$f":"OFFSET(Y278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.59765613493512437},{"$f":"OFFSET(Z278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.5543004069417633},{"$f":"OFFSET(AA278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.51408983054972945},{"$f":"OFFSET(AB278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.47679624724218661},{"$f":"OFFSET(AC278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.44220804978993172},{"$f":"OFFSET(AD278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.4101289815724723},{"$f":"OFFSET(AE278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.38037702299987203},{"$f":"OFFSET(AF278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35278335871681887},{"$f":"OFFSET(AG278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32719141972874},{"$f":"OFFSET(AH278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.30345599501489384},{"$f":"OFFSET(AI278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28144240758765426},{"$f":"OFFSET(AJ278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.26102575032286851},{"$f":"OFFSET(AK278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24209017722532189},{"$f":"OFFSET(AL278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22452824610788255},{"$f":"OFFSET(AM278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20824030895462892},{"$f":"OFFSET(AN278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19313394650882154},{"$f":"OFFSET(AO278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17912344387752216}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.30259836126092},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.30259836126092},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.30259836126092},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.30259836126092},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.30259836126092},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.30259836126092},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.30259836126092},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.30259836126092},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.412911635709122},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":71.086289205908116},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.276714262418125},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.941930750595979},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.043136020372089},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.544698594431907},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.413899001983076},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.62069179305783},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.137487002357084},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.938949473109304},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.001814581322385},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.304719020095401},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.828045413196556},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.553779627701434},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.465379747852019},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.547655757115589},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.786659053308433},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.169580993170698},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.684659728454253},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.321094655894123},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.068967858813782},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.919171968968156},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.863343923926278},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.893804138176455},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.003500645513943},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1859578064296699},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4352292074222177},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7458544096452924},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.1128192323011845}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9709271468480435E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9812728366330485E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.0316283474990691E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.1225928412987453E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10254773462139666},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12428785436113278},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14645252172220147},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16904805364505537},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17073853418150595},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.172445919523321},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17417037871855423},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17591208250573975},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17767120333079717},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17944791536410515},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18124239451774621},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18305481846292368},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18488536664755292},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18673422031402845},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18860156251716875},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19048757814234044},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19239245392376383},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19431637846300148},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19625954224763151},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19822213767010782},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20020435904680892},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20220640263727702},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2042284666636498},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2062707513302863},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2083334588435892}]
[null,null,"Revenues ($MM)",null,{"$f":"E281*E282","v":0},{"$f":"F281*F282","v":0},{"$f":"G281*G282","v":0},{"$f":"H281*H282","v":0},{"$f":"I281*I282","v":0},{"$f":"J281*J282","v":0},{"$f":"K281*K282","v":0},{"$f":"L281*L282","v":0},{"$f":"M281*M282","v":1.525752090593679},{"$f":"N281*N282","v":2.8301391227252308},{"$f":"O281*O282","v":3.9372488017679794},{"$f":"P281*P282","v":4.8688389760841604},{"$f":"Q281*Q282","v":5.6445489053465563},{"$f":"R281*R282","v":6.2820921376321053},{"$f":"S281*S282","v":6.7974325517999912},{"$f":"T281*T282","v":7.2049449926222113},{"$f":"U281*U282","v":6.6822771623301893},{"$f":"V281*V282","v":6.1975251885925067},{"$f":"W281*W282","v":5.7479385440284254},{"$f":"X281*X282","v":5.3309662325762828},{"$f":"Y281*Y282","v":4.9442423149067025},{"$f":"Z281*Z282","v":4.5855724838647616},{"$f":"AA281*AA282","v":4.2529216137689279},{"$f":"AB281*AB282","v":3.9444022129203664},{"$f":"AC281*AC282","v":3.6582637138010523},{"$f":"AD281*AD282","v":3.3928825401923208},{"$f":"AE281*AE282","v":3.1467528948537526},{"$f":"AF281*AF282","v":2.9184782154908264},{"$f":"AG281*AG282","v":2.7067632505317447},{"$f":"AH281*AH282","v":2.5104067097506162},{"$f":"AI281*AI282","v":2.3282944480359919},{"$f":"AJ281*AJ282","v":2.1593931436288036},{"$f":"AK281*AK282","v":2.0027444349594581},{"$f":"AL281*AL282","v":1.8574594828159559},{"$f":"AM281*AM282","v":1.7227139269882734},{"$f":"AN281*AN282","v":1.5977432087725456},{"$f":"AO281*AO282","v":1.4818382327945085}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0906599839801254},{"$f":"OFFSET(N284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0230806231777576},{"$f":"OFFSET(O284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8144806364913024},{"$f":"OFFSET(P284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.480413281027531},{"$f":"OFFSET(Q284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0349173739521893},{"$f":"OFFSET(R284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.4906551676593125},{"$f":"OFFSET(S284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.8590381909078388},{"$f":"OFFSET(T284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.1503420763286494},{"$f":"OFFSET(U284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.7767211644337086},{"$f":"OFFSET(V284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.4302038087174491},{"$f":"OFFSET(W284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.1088238377634907},{"$f":"OFFSET(X284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.8107577119936122},{"$f":"OFFSET(Y284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.5343141767361139},{"$f":"OFFSET(Z284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2779246658909118},{"$f":"OFFSET(AA284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0401344017409047},{"$f":"OFFSET(AB284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8195941404091176},{"$f":"OFFSET(AC284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6150525161245746},{"$f":"OFFSET(AD284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.425348940857571},{"$f":"OFFSET(AE284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2494070190362194},{"$f":"OFFSET(AF284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0862284399787518},{"$f":"OFFSET(AG284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9348873133867006},{"$f":"OFFSET(AH284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.794524915757995},{"$f":"OFFSET(AI284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.664344817910663},{"$f":"OFFSET(AJ284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5436083659702382},{"$f":"OFFSET(AK284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4316304901795938},{"$f":"OFFSET(AL284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3277758177499923},{"$f":"OFFSET(AM284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2314550676973219},{"$f":"OFFSET(AN284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1421217072074701},{"$f":"OFFSET(AO284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0592688505587633}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6107929145388714E-2},{"$f":"OFFSET(N285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5526249609418778E-2},{"$f":"OFFSET(O285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11898288712751953},{"$f":"OFFSET(P285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14713535961287411},{"$f":"OFFSET(Q285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17057716164369299},{"$f":"OFFSET(R285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1898435931711806},{"$f":"OFFSET(S285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20541707948569879},{"$f":"OFFSET(T285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21773202557892957},{"$f":"OFFSET(U285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20193710618524127},{"$f":"OFFSET(V285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18728799654549136},{"$f":"OFFSET(W285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17370157626131022},{"$f":"OFFSET(X285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16110075473168448},{"$f":"OFFSET(Y285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14941403373378109},{"$f":"OFFSET(Z285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13857510173544083},{"$f":"OFFSET(AA285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12852245763743236},{"$f":"OFFSET(AB285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11919906181054665},{"$f":"OFFSET(AC285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11055201244748293},{"$f":"OFFSET(AD285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10253224539311807},{"$f":"OFFSET(AE285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.5094255749968007E-2},{"$f":"OFFSET(AF285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.8195839679204718E-2},{"$f":"OFFSET(AG285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1797854932184999E-2},{"$f":"OFFSET(AH285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.5863998753723461E-2},{"$f":"OFFSET(AI285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0360601896913566E-2},{"$f":"OFFSET(AJ285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.5256437580717128E-2},{"$f":"OFFSET(AK285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.0522544306330472E-2},{"$f":"OFFSET(AL285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.6132061526970638E-2},{"$f":"OFFSET(AM285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2060077238657229E-2},{"$f":"OFFSET(AN285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.8283486627205385E-2},{"$f":"OFFSET(AO285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.478086096938054E-2}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F288,0,-1)+1","v":2012},{"$f":"OFFSET(G288,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",E259:E286)),\n0)","v":1.0960876215755996E-4},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",F259:F286)),\n0)","v":0.11717456915660152},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",G259:G286)),\n0)","v":0.31713456558706427},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",H259:H286)),\n0)","v":0.68110578697560309},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",I259:I286)),\n0)","v":1.2837930498013597},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",J259:J286)),\n0)","v":1.5303699768110821},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",K259:K286)),\n0)","v":1.5456736765791934},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",L259:L286)),\n0)","v":1.561130413344985},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",M259:M286)),\n0)","v":1.5767417174784348},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",N259:N286)),\n0)","v":1.5925091346532194},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",O259:O286)),\n0)","v":1.6084342259997515},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",P259:P286)),\n0)","v":1.6245185682597489},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",Q259:Q286)),\n0)","v":1.6407637539423465},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",R259:R286)),\n0)","v":1.6571713914817701},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",S259:S286)),\n0)","v":1.6737431053965879},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",T259:T286)),\n0)","v":1.6904805364505537},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",U259:U286)),\n0)","v":1.7073853418150595},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",V259:V286)),\n0)","v":1.72445919523321},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",W259:W286)),\n0)","v":1.7417037871855421},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",X259:X286)),\n0)","v":1.7591208250573978},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",Y259:Y286)),\n0)","v":1.7767120333079718},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",Z259:Z286)),\n0)","v":1.7944791536410514},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AA259:AA286)),\n0)","v":1.812423945177462},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AB259:AB286)),\n0)","v":1.8305481846292369},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AC259:AC286)),\n0)","v":1.8488536664755293},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AD259:AD286)),\n0)","v":1.8673422031402847},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AE259:AE286)),\n0)","v":1.8860156251716873},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AF259:AF286)),\n0)","v":1.9048757814234045},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AG259:AG286)),\n0)","v":1.9239245392376383},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AH259:AH286)),\n0)","v":1.9431637846300149},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AI259:AI286)),\n0)","v":1.9625954224763149},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AJ259:AJ286)),\n0)","v":1.9822213767010781},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AK259:AK286)),\n0)","v":2.0020435904680891},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AL259:AL286)),\n0)","v":2.0220640263727701},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AM259:AM286)),\n0)","v":2.042284666636498},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AN259:AN286)),\n0)","v":2.0627075133028629},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AO259:AO286)),\n0)","v":2.0833345884358918}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",E259:E286)),\n0)","v":8.3227138802619022E-3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",F259:F286)),\n0)","v":8.8971939280868284},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",G259:G286)),\n0)","v":24.080376413047933},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",H259:H286)),\n0)","v":51.717111621423214},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",I259:I286)),\n0)","v":97.479818443772018},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",J259:J286)),\n0)","v":116.20267574623999},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",K259:K286)),\n0)","v":117.36470250370239},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",L259:L286)),\n0)","v":118.5383495287394},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",M259:M286)),\n0)","v":110.82666925173902},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",N259:N286)),\n0)","v":103.61003943567951},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",O259:O286)),\n0)","v":96.857217796592735},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",P259:P286)),\n0)","v":90.538889672622844},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",Q259:Q286)),\n0)","v":84.6275527651066},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",R259:R286)),\n0)","v":79.097408458026493},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",S259:S286)),\n0)","v":73.924259367955543},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",T259:T286)),\n0)","v":69.085412792466002},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",U259:U286)),\n0)","v":64.073754431986927},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",V259:V286)),\n0)","v":59.42565646011856},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",W259:W286)),\n0)","v":55.114745140532605},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",X259:X286)),\n0)","v":51.116559965045809},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",Y259:Y286)),\n0)","v":47.408414862441902},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",Z259:Z286)),\n0)","v":43.969269475612457},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AA259:AA286)),\n0)","v":40.77960977663124},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AB259:AB286)),\n0)","v":37.821337342361076},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AC259:AC286)),\n0)","v":35.077666662332746},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AD259:AD286)),\n0)","v":32.53302989621141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AE259:AE286)),\n0)","v":30.1729885404356},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AF259:AF286)),\n0)","v":27.984151502817081},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AG259:AG286)),\n0)","v":25.954099120249566},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AH259:AH286)),\n0)","v":24.071312688395366},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AI259:AI286)),\n0)","v":22.325109103495336},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AJ259:AJ286)),\n0)","v":20.705580245453383},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AK259:AK286)),\n0)","v":19.203536758249768},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AL259:AL286)),\n0)","v":17.810455908688056},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AM259:AM286)),\n0)","v":16.518433227621379},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AN259:AN286)),\n0)","v":15.320137659265857},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AO259:AO286)),\n0)","v":14.208769964114403}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",E260:E287)),\n0)","v":5.9317403483154386E-3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",F260:F287)),\n0)","v":6.3411820914789141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",G260:G287)),\n0)","v":17.162495602624862},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",H260:H287)),\n0)","v":36.859668867227199},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",I260:I287)),\n0)","v":69.475531722975688},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",J260:J287)),\n0)","v":82.819631940116253},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",K260:K287)),\n0)","v":83.647828259517411},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",L260:L287)),\n0)","v":84.484306542112591},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",M260:M287)),\n0)","v":79.015982209214812},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",N260:N287)),\n0)","v":73.896437718973317},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",O260:O287)),\n0)","v":69.103846977450701},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",P260:P287)),\n0)","v":64.617715102516271},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",Q260:Q287)),\n0)","v":60.418800143147571},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",R260:R287)),\n0)","v":56.489039150683197},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",S260:S287)),\n0)","v":52.811478382570712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",T260:T287)),\n0)","v":49.370207428091256},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",U260:U287)),\n0)","v":45.788747857764108},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",V260:V287)),\n0)","v":42.467097863334942},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",W260:W287)),\n0)","v":39.38641009656407},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",X260:X287)),\n0)","v":36.529204451102125},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",Y260:Y287)),\n0)","v":33.879268878755369},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",Z260:Z287)),\n0)","v":31.421567400829932},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AA260:AA287)),\n0)","v":29.142154792602753},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AB260:AB287)),\n0)","v":27.028097456831141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AC260:AC287)),\n0)","v":25.067400037329833},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AD260:AD287)),\n0)","v":23.248937356214348},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AE260:AE287)),\n0)","v":21.56239128861624},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AF260:AF287)),\n0)","v":19.998192216691475},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AG260:AG287)),\n0)","v":18.547464730726752},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AH260:AH287)),\n0)","v":17.201977269246687},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AI260:AI287)),\n0)","v":15.954095412375267},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AJ260:AJ287)),\n0)","v":14.796738563433765},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AK260:AK287)),\n0)","v":13.723339772982554},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AL260:AL287)),\n0)","v":12.727808477344647},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AM260:AM287)),\n0)","v":11.804495940186053},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AN260:AN287)),\n0)","v":10.948163201065093},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AO260:AO287)),\n0)","v":10.15395134908799}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",E259:E286)),\n0)","v":2.7924015934269707E-4},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",F259:F286)),\n0)","v":0.29851486977991132},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",G259:G286)),\n0)","v":0.80793455636612954},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",H259:H286)),\n0)","v":1.7351905517453421},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",I259:I286)),\n0)","v":3.2706014440183422},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",J259:J286)),\n0)","v":3.898782795883728},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",K259:K286)),\n0)","v":3.9377706238425656},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",L259:L286)),\n0)","v":3.9771483300809911},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",M259:M286)),\n0)","v":3.6886343316310977},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",N259:N286)),\n0)","v":3.4210499843767503},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",O259:O286)),\n0)","v":3.1728769900671865},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",P259:P286)),\n0)","v":2.9427071922574815},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",Q259:Q286)),\n0)","v":2.7292345862990874},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",R259:R286)),\n0)","v":2.5312479089490738},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",S259:S286)),\n0)","v":2.3476237655508427},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",T259:T286)),\n0)","v":2.1773202557892954},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",U259:U286)),\n0)","v":2.0193710618524121},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",V259:V286)),\n0)","v":1.8728799654549135},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",W259:W286)),\n0)","v":1.737015762613102},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",X259:X286)),\n0)","v":1.6110075473168446},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",Y259:Y286)),\n0)","v":1.4941403373378106},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",Z259:Z286)),\n0)","v":1.3857510173544081},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AA259:AA286)),\n0)","v":1.2852245763743235},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AB259:AB286)),\n0)","v":1.1919906181054665},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AC259:AC286)),\n0)","v":1.1055201244748294},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AD259:AD286)),\n0)","v":1.0253224539311807},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AE259:AE286)),\n0)","v":0.95094255749967982},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AF259:AF286)),\n0)","v":0.88195839679204713},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AG259:AG286)),\n0)","v":0.81797854932184988},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AH259:AH286)),\n0)","v":0.75863998753723449},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AI259:AI286)),\n0)","v":0.70360601896913555},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AJ259:AJ286)),\n0)","v":0.65256437580717119},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AK259:AK286)),\n0)","v":0.60522544306330461},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AL259:AL286)),\n0)","v":0.56132061526970622},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AM259:AM286)),\n0)","v":0.52060077238657232},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AN259:AN286)),\n0)","v":0.48283486627205385},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AO259:AO286)),\n0)","v":0.44780860969380537}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E298=Announcement_Year,\"Ancmt Yr\",\nIF(E298=Base_Year,\"Base Yr\",\nIF(E298=Standard_Year,\"Std Yr\",\nIF(E298=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J298=Announcement_Year,\"Ancmt Yr\",\nIF(J298=Base_Year,\"Base Yr\",\nIF(J298=Standard_Year,\"Std Yr\",\nIF(J298=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG8",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F298,0,-1)+1","v":2012},{"$f":"OFFSET(G298,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE298,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.31359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.31359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.31359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.31359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.31359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.31359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.31359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":119.31359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":109.56261554546222},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":100.60853687394196},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":92.386236322692142},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.83590883114195},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.902636947642932},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":71.535991386332512},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.689664228757209},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.321132102340627},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.391346885818429},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.8644516919803},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.707520061913925},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.890316473775329},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.385076424141516},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.166304482362996},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.210588849060485},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.496431069953712},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.004089666442283},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.715436545582961},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.613825145058364},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.683969354087029},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.91183232960385},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.284524399013119},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.790209306908},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.41801812384006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.157970190952728},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.000900525467905},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.938393159008179},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.962719923889562},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.066784242145832}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64362942497889397},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68544745686321762},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.82813546784750136},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.87715033907637496},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.99382637337783752},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0159374572225977},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0260968317948236},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0363578001127718},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.91588120584966215},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79289144392127886},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66735029863374307},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.53921904129606435},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40845842378176878},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27502867201305764},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1388894793665941},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E300*E301","v":76.79374376016176},{"$f":"F300*F301","v":81.783203689195204},{"$f":"G300*G301","v":98.807823956569635},{"$f":"H300*H301","v":104.65596469642297},{"$f":"I300*I301","v":118.57700238265394},{"$f":"J300*J301","v":121.21515539607412},{"$f":"K300*K301","v":122.42730695003486},{"$f":"L300*L301","v":123.6515800195352},{"$f":"M300*M301","v":100.34634044182089},{"$f":"N300*N301","v":79.771648072787073},{"$f":"O300*O301","v":61.65398239959616},{"$f":"P300*P301","v":45.745137427408679},{"$f":"Q300*Q301","v":31.819988296077614},{"$f":"R300*R301","v":19.674448712120562},{"$f":"S300*S301","v":9.1236032644984686},{"$f":"T300*T301","v":0},{"$f":"U300*U301","v":0},{"$f":"V300*V301","v":0},{"$f":"W300*W301","v":0},{"$f":"X300*X301","v":0},{"$f":"Y300*Y301","v":0},{"$f":"Z300*Z301","v":0},{"$f":"AA300*AA301","v":0},{"$f":"AB300*AB301","v":0},{"$f":"AC300*AC301","v":0},{"$f":"AD300*AD301","v":0},{"$f":"AE300*AE301","v":0},{"$f":"AF300*AF301","v":0},{"$f":"AG300*AG301","v":0},{"$f":"AH300*AH301","v":0},{"$f":"AI300*AI301","v":0},{"$f":"AJ300*AJ301","v":0},{"$f":"AK300*AK301","v":0},{"$f":"AL300*AL301","v":0},{"$f":"AM300*AM301","v":0},{"$f":"AN300*AN301","v":0},{"$f":"AO300*AO301","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.620982968515051},{"$f":"OFFSET(F303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.169829429979053},{"$f":"OFFSET(G303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.27890821866157},{"$f":"OFFSET(H303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.438507426985609},{"$f":"OFFSET(I303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.340105202169752},{"$f":"OFFSET(J303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":86.216540752237492},{"$f":"OFFSET(K303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":87.078706159759861},{"$f":"OFFSET(L303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":87.949493221357457},{"$f":"OFFSET(M303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":71.373206772462282},{"$f":"OFFSET(N303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":56.739072968786083},{"$f":"OFFSET(O303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.852545242578429},{"$f":"OFFSET(P303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.537082449300904},{"$f":"OFFSET(Q303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.632560332083258},{"$f":"OFFSET(R303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.993818707106048},{"$f":"OFFSET(S303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4893330383533501},{"$f":"OFFSET(T303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6877810316056618},{"$f":"OFFSET(F304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8624121291218323},{"$f":"OFFSET(G304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4582738384799376},{"$f":"OFFSET(H304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6629587643748045},{"$f":"OFFSET(I304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.1501950833928891},{"$f":"OFFSET(J304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2425304388625946},{"$f":"OFFSET(K304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2849557432512206},{"$f":"OFFSET(L304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3278053006837327},{"$f":"OFFSET(M304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.5121219154637311},{"$f":"OFFSET(N304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7920076825475477},{"$f":"OFFSET(O304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1578893839858662},{"$f":"OFFSET(P304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.601079809959304},{"$f":"OFFSET(Q304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1136995903627165},{"$f":"OFFSET(R304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.68860570492421969},{"$f":"OFFSET(S304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31932611425744645},{"$f":"OFFSET(T304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":124.5262},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":124.5262},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":124.5262},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":124.5262},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":124.5262},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":124.5262},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":124.5262},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":124.5262},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.34921229379835},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":105.00394577375816},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":96.422427464822348},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":88.542239529178147},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":81.30606526891799},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.661272231939364},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.559529388796136},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.95645559603004},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.811296789073531},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.08662955678043},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.748088941528096},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.764118485039774},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.105740701880855},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.746346311163443},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.661500693432068},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.828766164990999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.227538776982048},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.838898452167843},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.645471369387622},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.63130359473616},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.781745040319926},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.083342906562102},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.523743833007195},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.09160404591708},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.776506849115423},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.568886857948479},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.45996042527662},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.441661753448528},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.506584227567524}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51490353998311522},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.54835796549057414},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66250837427800113},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.70172027126110004},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79506109870227004},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81274996577807812},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.82087746543585893},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.82908624009021747},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.86354513694396717},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.89861030311078283},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.93429041808724023},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.9705942743329159},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0075307786616963},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0451089536496192},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.083337939059434},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1222269932820803},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1334492632149011},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1447837558470502},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1562315934055207},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1677939093395759},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1794718484329718},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1912665669173015},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2031792325864745},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2152110249123393},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2273631351614627},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2396367665130774},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2520331341782083},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2645534655199904},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2771990001751903},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2899709901769423},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3028707000787116},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3158994070794987},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3290584011502937},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3423489851617967},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3557724750134146},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3693301997635487},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3830235017611843}]
[null,null,"Revenues ($MM)",null,{"$f":"E307*E308","v":64.118981200645408},{"$f":"F307*F308","v":68.284933682272339},{"$f":"G307*G308","v":82.499650317017228},{"$f":"H307*H308","v":87.382558843113998},{"$f":"I307*I308","v":99.005937389218616},{"$f":"J307*J308","v":101.20866478847411},{"$f":"K307*K308","v":102.22075143635885},{"$f":"L307*L308","v":103.24295895072244},{"$f":"M307*M308","v":98.745706189682863},{"$f":"N307*N308","v":94.357627539585025},{"$f":"O307*O308","v":90.086550069095466},{"$f":"P307*P308","v":85.93859072363388},{"$f":"Q307*Q308","v":81.918363250311643},{"$f":"R307*R308","v":78.029164100471519},{"$f":"S307*S308","v":74.273139270943105},{"$f":"T307*T308","v":70.651433871229585},{"$f":"U307*U308","v":65.526171751073377},{"$f":"V307*V308","v":60.772711169272128},{"$f":"W307*W308","v":56.364080552337072},{"$f":"X307*X308","v":52.275264923784576},{"$f":"Y307*Y308","v":48.483063966853855},{"$f":"Z307*Z308","v":44.965960383771218},{"$f":"AA307*AA308","v":41.703997804619149},{"$f":"AB307*AB308","v":38.678667553053899},{"$f":"AC307*AC308","v":35.872803626369908},{"$f":"AD307*AD308","v":33.270485294018187},{"$f":"AE307*AE308","v":30.856946761913683},{"$f":"AF307*AF308","v":28.618493389958626},{"$f":"AG307*AG308","v":26.542423987392329},{"$f":"AH307*AH308","v":24.616958745064043},{"$f":"AI307*AI308","v":22.831172395710091},{"$f":"AJ307*AJ308","v":21.174932222980349},{"$f":"AK307*AK308","v":19.638840567471707},{"$f":"AL307*AL308","v":18.214181503542381},{"$f":"AM307*AM308","v":16.892871384346481},{"$f":"AN307*AN308","v":15.667412974476628},{"$f":"AO307*AO308","v":14.530852909959265}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.699761145346358},{"$f":"OFFSET(F310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.668976029741579},{"$f":"OFFSET(G310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.800284150870688},{"$f":"OFFSET(H310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.280497796794172},{"$f":"OFFSET(I310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.56487183568764},{"$f":"OFFSET(J310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.134829968666708},{"$f":"OFFSET(K310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.856178268353389},{"$f":"OFFSET(L310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":73.584740051036917},{"$f":"OFFSET(M310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.379396280108608},{"$f":"OFFSET(N310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":67.251864581360309},{"$f":"OFFSET(O310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.207723570699969},{"$f":"OFFSET(P310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.251333001501507},{"$f":"OFFSET(Q310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.385981246989601},{"$f":"OFFSET(R310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.614017799251769},{"$f":"OFFSET(S310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.936972182630036},{"$f":"OFFSET(T310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.355660555301},{"$f":"OFFSET(U310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.702713326375388},{"$f":"OFFSET(V310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.31476159766094},{"$f":"OFFSET(W310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.172581818766304},{"$f":"OFFSET(X310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.258344971997325},{"$f":"OFFSET(Y310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.555515408867223},{"$f":"OFFSET(Z310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.048757025302947},{"$f":"OFFSET(AA310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.723846243177057},{"$f":"OFFSET(AB310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.567591304414385},{"$f":"OFFSET(AC310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.567757419740754},{"$f":"OFFSET(AD310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.712997347360925},{"$f":"OFFSET(AE310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.992787007662717},{"$f":"OFFSET(AF310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.397365768619206},{"$f":"OFFSET(AG310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.917681063062986},{"$f":"OFFSET(AH310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.545337023585585},{"$f":"OFFSET(AI310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.272546843611948},{"$f":"OFFSET(AJ310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.092088594342162},{"$f":"OFFSET(AK310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.997264246861764},{"$f":"OFFSET(AL310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.9818616669083},{"$f":"OFFSET(AM310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.04011936664895},{"$f":"OFFSET(AN310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.166693813467447},{"$f":"OFFSET(AO310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.356629110267512}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1502248252845297},{"$f":"OFFSET(F311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2899297032974659},{"$f":"OFFSET(G311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7666190707839502},{"$f":"OFFSET(H311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9303670114998437},{"$f":"OFFSET(I311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3201560667143113},{"$f":"OFFSET(J311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3940243510900761},{"$f":"OFFSET(K311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4279645946009767},{"$f":"OFFSET(L311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4622442405469864},{"$f":"OFFSET(M311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3114292345800891},{"$f":"OFFSET(N311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1642753735538878},{"$f":"OFFSET(O311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0210451375802121},{"$f":"OFFSET(P311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8819436579267474},{"$f":"OFFSET(Q311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7471256562280342},{"$f":"OFFSET(R311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6167016787120354},{"$f":"OFFSET(S311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4907436912080825},{"$f":"OFFSET(T311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3692900948703319},{"$f":"OFFSET(U311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1974148460674168},{"$f":"OFFSET(V311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0380079316466122},{"$f":"OFFSET(W311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8901648620822473},{"$f":"OFFSET(X311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7530467621702601},{"$f":"OFFSET(Y311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.625875611172962},{"$f":"OFFSET(Z311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5079298282576634},{"$f":"OFFSET(AA311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3985401781805133},{"$f":"OFFSET(AB311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2970859739840439},{"$f":"OFFSET(AC311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2029915551621564},{"$f":"OFFSET(AD311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1157230213093541},{"$f":"OFFSET(AE311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0347852027206264},{"$f":"OFFSET(AF311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.95971885075290075},{"$f":"OFFSET(AG311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.89009803200591253},{"$f":"OFFSET(AH311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.82552771153682969},{"$f":"OFFSET(AI311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.76564151139557657},{"$f":"OFFSET(AJ311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.71009963176257362},{"$f":"OFFSET(AK311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.65858692289324039},{"$f":"OFFSET(AL311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.61081109692929603},{"$f":"OFFSET(AM311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.56650106943051082},{"$f":"OFFSET(AN311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.52540542121660361},{"$f":"OFFSET(AO311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.48729097179163944}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.37180000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.37180000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.37180000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.37180000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.37180000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.37180000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.37180000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.37180000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":125.22672264220228},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.9924842504613},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":105.59464589578145},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":96.964852220859356},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":89.0403342560829},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":81.763452868228441},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.08127952112109},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.945211298912923},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.310617391843465},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.136514473189983},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.385268606255401},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.022321513208844},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.015939214789782},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.336981212601998},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.958688535140226},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.856489105898355},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.007819017900175},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.391958414689782},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.989880784058737},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.784114568344979},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.758616084723542},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.898652831172118},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.190696329335438},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.62232372487874},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.182127429618816},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.859632148212814},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.645218685896928},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.530053983088957},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.50602686796026}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12872588499577881},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13708949137264353},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16562709356950028},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17543006781527501},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19876527467556751},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20318749144451953},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20521936635896473},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20727156002255437},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28784837898132237},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37001600716326349},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45379820307094526},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.53921904129606435},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62630291646537872},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.71507454723394981},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.80555898032624584},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.89778159462566431},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.906759410571921},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.91582700467764022},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.92498527472441661},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.93423512747166082},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.94357747874637754},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.95301325353384125},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.96254338606917966},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.97216881992987147},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.98189050812917023},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.99170941321046202},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0016265073425668},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0116427724159924},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0217592001401523},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0319767921415539},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0422965600629694},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0527195256635991},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.063246720920235},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0738791881294374},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0846179800107316},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.095464159810839},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1064188014089475}]
[null,null,"Revenues ($MM)",null,{"$f":"E314*E315","v":17.55458064346735},{"$f":"F314*F315","v":18.695140699571869},{"$f":"G314*G315","v":22.58686487884118},{"$f":"H314*H315","v":23.923714122091123},{"$f":"I314*I315","v":27.105978285001559},{"$f":"J314*J315","v":27.709043945773729},{"$f":"K314*K315","v":27.98613438523147},{"$f":"L314*L315","v":28.26599572908378},{"$f":"M314*M315","v":36.046309117701583},{"$f":"N314*N315","v":42.549059876140156},{"$f":"O314*O315","v":47.918660561418392},{"$f":"P314*P315","v":52.285294653946337},{"$f":"Q314*Q315","v":55.766221027636888},{"$f":"R314*R315","v":58.466964040032849},{"$f":"S314*S315","v":60.482398972624146},{"$f":"T314*T315","v":61.897741741741413},{"$f":"U314*U315","v":57.407498109172387},{"$f":"V314*V315","v":53.242989912379862},{"$f":"W314*W315","v":49.380587347993924},{"$f":"X314*X315","v":45.798374787849404},{"$f":"Y314*Y315","v":42.476026427691529},{"$f":"Z314*Z315","v":39.394690956689104},{"$f":"AA314*AA315","v":36.536884593359225},{"$f":"AB314*AB315","v":33.886391880979623},{"$f":"AC314*AC315","v":31.428173679592522},{"$f":"AD314*AD315","v":29.148281832538306},{"$f":"AE314*AE315","v":27.033780023329012},{"$f":"AF314*AF315","v":25.0726703737961},{"$f":"AG314*AG315","v":23.253825367023932},{"$f":"AH314*AH315","v":21.566924708793007},{"$f":"AI314*AI315","v":20.002396769279382},{"$f":"AJ314*AJ315","v":18.551364272744735},{"$f":"AK314*AK315","v":17.205593927055599},{"$f":"AL314*AL315","v":15.957449707224864},{"$f":"AM314*AM315","v":14.799849527902216},{"$f":"AN314*AN315","v":13.726225058969},{"$f":"AO314*AO315","v":12.730484456227739}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.562877109699278},{"$f":"OFFSET(F317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.379115111169567},{"$f":"OFFSET(G317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.164214544872056},{"$f":"OFFSET(H317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.120926248685578},{"$f":"OFFSET(I317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.398302987053928},{"$f":"OFFSET(J317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.829884916536233},{"$f":"OFFSET(K317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.028183765701598},{"$f":"OFFSET(L317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.228465603358611},{"$f":"OFFSET(M317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.796420939991901},{"$f":"OFFSET(N317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.450092839791356},{"$f":"OFFSET(O317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.292829667709306},{"$f":"OFFSET(P317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.417796797463332},{"$f":"OFFSET(Q317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.908910151222607},{"$f":"OFFSET(R317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.841687883639452},{"$f":"OFFSET(S317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.284027173593486},{"$f":"OFFSET(T317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.296912507492848},{"$f":"OFFSET(U317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.083484622528452},{"$f":"OFFSET(V317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.103168216160221},{"$f":"OFFSET(W317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.339052698389366},{"$f":"OFFSET(X317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.775454222987229},{"$f":"OFFSET(Y317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.397826695906055},{"$f":"OFFSET(Z317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.192679239400661},{"$f":"OFFSET(AA317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.147499643544563},{"$f":"OFFSET(AB317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.25068337079756},{"$f":"OFFSET(AC317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.491467710790065},{"$f":"OFFSET(AD317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.859870711712446},{"$f":"OFFSET(AE317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.34663454180037},{"$f":"OFFSET(AF317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.943172959544025},{"$f":"OFFSET(AG317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.641522594562382},{"$f":"OFFSET(AH317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.434297762705615},{"$f":"OFFSET(AI317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.31464855900248},{"$f":"OFFSET(AJ317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.276221990668102},{"$f":"OFFSET(AK317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.313125929637344},{"$f":"OFFSET(AL317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.419895680087059},{"$f":"OFFSET(AM317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.591462971248289},{"$f":"OFFSET(AN317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.823127199570747},{"$f":"OFFSET(AO317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1105287570649995}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.53755620632113243},{"$f":"OFFSET(F318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.57248242582436648},{"$f":"OFFSET(G318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.69165476769598755},{"$f":"OFFSET(H318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.73259175287496092},{"$f":"OFFSET(I318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.83003901667857782},{"$f":"OFFSET(J318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.84850608777251901},{"$f":"OFFSET(K318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.85699114865024417},{"$f":"OFFSET(L318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.86556106013674661},{"$f":"OFFSET(M318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1038097448600297},{"$f":"OFFSET(N318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3029369185221891},{"$f":"OFFSET(O318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4673647811103889},{"$f":"OFFSET(P318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.601079809959304},{"$f":"OFFSET(Q318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.707672705222832},{"$f":"OFFSET(R318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7903748328029712},{"$f":"OFFSET(S318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8520914626931895},{"$f":"OFFSET(T318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8954320758962655},{"$f":"OFFSET(U318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7579318768539338},{"$f":"OFFSET(V318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6304063453172899},{"$f":"OFFSET(W318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.512131889665798},{"$f":"OFFSET(X318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4024374097362082},{"$f":"OFFSET(Y318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3007004889383698},{"$f":"OFFSET(Z318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2063438626061307},{"$f":"OFFSET(AA318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.118832142544411},{"$f":"OFFSET(AB318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.037668779187235},{"$f":"OFFSET(AC318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.96239324412972516},{"$f":"OFFSET(AD318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.8925784170474832},{"$f":"OFFSET(AE318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.82782816217650113},{"$f":"OFFSET(AF318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.7677750806023208},{"$f":"OFFSET(AG318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.71207842560473011},{"$f":"OFFSET(AH318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.66042216922946373},{"$f":"OFFSET(AI318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.61251320911646123},{"$f":"OFFSET(AJ318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.56807970541005892},{"$f":"OFFSET(AK318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.52686953831459238},{"$f":"OFFSET(AL318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.48864887754343689},{"$f":"OFFSET(AM318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.45320085554440864},{"$f":"OFFSET(AN318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.42032433697328281},{"$f":"OFFSET(AO318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.38983277743331163}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":138.21810141929825},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":138.21810141929825},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":138.21810141929825},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":138.21810141929825},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":138.21810141929825},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":138.21810141929825},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":138.21810141929825},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":138.21810141929825},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":126.92213383240704},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":116.54933681734285},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.02426363630902},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":98.277633487055283},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":90.24582758763529},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":82.870426443977493},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":76.097784934575884},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.878642121670993},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.167762950875527},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.923609233139643},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.10803751593722},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.686021646133192},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.625398006587716},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.896631573470827},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.472601092700735},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.328401812982769},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.441164340623715},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.789888298558708},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.355289579706355},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.119660083646426},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.06673891641227},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.181594116567005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.450514047295997},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.860907664553782},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.401212935864024},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.060812743654797},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.829957661450573},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.699695041231921},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.661803896178695}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6168034452847488E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.2859429594751928E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.008203583604917E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10784380825921287},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13615280792725626},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16501720320783461},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19444527111323176},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22444539865641608},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22668985264298025},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22895675116941006},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23124631868110415},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23355878186791521},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23589436968659439},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23825331338346031},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24063584651729492},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24304220498246787},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24547262703229256},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24792735330261551},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.25040662683564169},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.25291069310399811},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.25543980003503808},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.25799419803538848},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26057414001574236},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26317988141589976},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26581168023005874},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26846979703235935},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2711544950026829},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27386603995270975},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27660470035223689}]
[null,null,"Revenues ($MM)",null,{"$f":"E321*E322","v":0},{"$f":"F321*F322","v":0},{"$f":"G321*G322","v":0},{"$f":"H321*H322","v":0},{"$f":"I321*I322","v":0},{"$f":"J321*J322","v":0},{"$f":"K321*K322","v":0},{"$f":"L321*L322","v":0},{"$f":"M321*M322","v":3.3213027709553473},{"$f":"N321*N322","v":6.1607314638113628},{"$f":"O321*O322","v":8.5707209158496731},{"$f":"P321*P322","v":10.598634261947188},{"$f":"Q321*Q322","v":12.287222829775592},{"$f":"R321*R322","v":13.675046000425745},{"$f":"S321*S322","v":14.796854422720012},{"$f":"T321*T322","v":15.683939688567474},{"$f":"U321*U322","v":14.546180727763661},{"$f":"V321*V322","v":13.490958137195506},{"$f":"W321*W322","v":12.512284486619558},{"$f":"X321*X322","v":11.604606691533736},{"$f":"Y321*Y322","v":10.762774504464009},{"$f":"Z321*Z322","v":9.9820112919855237},{"$f":"AA321*AA322","v":9.2578869316642471},{"$f":"AB321*AB322","v":8.5862926751339472},{"$f":"AC321*AC322","v":7.9634178346792339},{"$f":"AD321*AD322","v":7.3857281610422163},{"$f":"AE321*AE322","v":6.8499457897664469},{"$f":"AF321*AF322","v":6.353030642291853},{"$f":"AG321*AG322","v":5.8921631762687809},{"$f":"AH321*AH322","v":5.4647283872148078},{"$f":"AI321*AI322","v":5.0683009707382709},{"$f":"AJ321*AJ322","v":4.7006315611375999},{"$f":"AK321*AK322","v":4.3596339682929912},{"$f":"AL321*AL322","v":4.0433733404313745},{"$f":"AM321*AM322","v":3.7500551855991153},{"$f":"AN321*AN322","v":3.478015189549251},{"$f":"AO321*AO322","v":3.2257097722690564}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3768480294844698},{"$f":"OFFSET(N324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.4088490118987345},{"$f":"OFFSET(O324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.133527270757968},{"$f":"OFFSET(P324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.5847776303422236},{"$f":"OFFSET(Q324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.7931945338389461},{"$f":"OFFSET(R324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7863725112516704},{"$f":"OFFSET(S324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.589180421842203},{"$f":"OFFSET(T324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.224011694845288},{"$f":"OFFSET(U324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.409788984508952},{"$f":"OFFSET(V324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.6546323763873811},{"$f":"OFFSET(W324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.9542570422799415},{"$f":"OFFSET(X324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.304688987984191},{"$f":"OFFSET(Y324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7022425044864722},{"$f":"OFFSET(Z324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.1434992549092415},{"$f":"OFFSET(AA324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6252888785525386},{"$f":"OFFSET(AB324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.1446710019751576},{"$f":"OFFSET(AC324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.6989185550447052},{"$f":"OFFSET(AD324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2855022972903072},{"$f":"OFFSET(AE324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9020764667590475},{"$f":"OFFSET(AF324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5464654699464191},{"$f":"OFFSET(AG324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2166515372782598},{"$f":"OFFSET(AH324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9107632741001876},{"$f":"OFFSET(AI324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6270650422118482},{"$f":"OFFSET(AJ324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.363947111695774},{"$f":"OFFSET(AK324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1199165271614642},{"$f":"OFFSET(AL324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8935886365788837},{"$f":"OFFSET(AM324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6836792346352181},{"$f":"OFFSET(AN324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.488997276035553},{"$f":"OFFSET(AO324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3084381174020896}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10034634044182086},{"$f":"OFFSET(N325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1861338455031698},{"$f":"OFFSET(O325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25894672607830388},{"$f":"OFFSET(P325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32021596199186075},{"$f":"OFFSET(Q325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37123319678757216},{"$f":"OFFSET(R325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.41316342295453179},{"$f":"OFFSET(S325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.44705655996042498},{"$f":"OFFSET(T325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.47385801897406626},{"$f":"OFFSET(U325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.4394829692134834},{"$f":"OFFSET(V325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.40760158632932242},{"$f":"OFFSET(W325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37803297241644945},{"$f":"OFFSET(X325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35060935243405195},{"$f":"OFFSET(Y325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32517512223459233},{"$f":"OFFSET(Z325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.30158596565153262},{"$f":"OFFSET(AA325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.27970803563610269},{"$f":"OFFSET(AB325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25941719479680869},{"$f":"OFFSET(AC325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24059831103243123},{"$f":"OFFSET(AD325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22314460426187074},{"$f":"OFFSET(AE325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20695704054412525},{"$f":"OFFSET(AF325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19194377015058015},{"$f":"OFFSET(AG325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17801960640118247},{"$f":"OFFSET(AH325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1651055423073659},{"$f":"OFFSET(AI325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15312830227911528},{"$f":"OFFSET(AJ325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14201992635251467},{"$f":"OFFSET(AK325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13171738457864804},{"$f":"OFFSET(AL325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12216221938585919},{"$f":"OFFSET(AM325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11330021388610213},{"$f":"OFFSET(AN325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10508108424332069},{"$f":"OFFSET(AO325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7458194358327879E-2}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F328,0,-1)+1","v":2012},{"$f":"OFFSET(G328,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",E299:E326)),\n0)","v":1.2872588499577879},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",F299:F326)),\n0)","v":1.3708949137264352},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",G299:G326)),\n0)","v":1.6562709356950029},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",H299:H326)),\n0)","v":1.7543006781527499},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",I299:I326)),\n0)","v":1.987652746755675},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",J299:J326)),\n0)","v":2.0318749144451953},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",K299:K326)),\n0)","v":2.0521936635896472},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",L299:L326)),\n0)","v":2.0727156002255436},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",M299:M326)),\n0)","v":2.0934427562277991},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",N299:N326)),\n0)","v":2.1143771837900771},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",O299:O326)),\n0)","v":2.1355209556279777},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",P299:P326)),\n0)","v":2.1568761651842574},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",Q299:Q326)),\n0)","v":2.1784449268361001},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",R299:R326)),\n0)","v":2.2002293761044616},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",S299:S326)),\n0)","v":2.2222316698655056},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",T299:T326)),\n0)","v":2.2444539865641606},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",U299:U326)),\n0)","v":2.2668985264298023},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",V299:V326)),\n0)","v":2.2895675116941003},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",W299:W326)),\n0)","v":2.3124631868110415},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",X299:X326)),\n0)","v":2.3355878186791519},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",Y299:Y326)),\n0)","v":2.3589436968659436},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",Z299:Z326)),\n0)","v":2.382533133834603},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AA299:AA326)),\n0)","v":2.4063584651729495},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AB299:AB326)),\n0)","v":2.4304220498246787},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AC299:AC326)),\n0)","v":2.4547262703229253},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AD299:AD326)),\n0)","v":2.4792735330261548},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AE299:AE326)),\n0)","v":2.5040662683564165},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AF299:AF326)),\n0)","v":2.5291069310399807},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AG299:AG326)),\n0)","v":2.554398000350381},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AH299:AH326)),\n0)","v":2.5799419803538846},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AI299:AI326)),\n0)","v":2.6057414001574233},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AJ299:AJ326)),\n0)","v":2.6317988141589974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AK299:AK326)),\n0)","v":2.6581168023005874},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AL299:AL326)),\n0)","v":2.6846979703235934},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AM299:AM326)),\n0)","v":2.7115449500268292},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AN299:AN326)),\n0)","v":2.7386603995270971},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AO299:AO326)),\n0)","v":2.766047003522369}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",E299:E326)),\n0)","v":158.46730560427451},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",F299:F326)),\n0)","v":168.76327807103942},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",G299:G326)),\n0)","v":203.89433915242805},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",H299:H326)),\n0)","v":215.96223766162811},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",I299:I326)),\n0)","v":244.68891805687412},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",J299:J326)),\n0)","v":250.13286413032193},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",K299:K326)),\n0)","v":252.63419277162518},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",L299:L326)),\n0)","v":255.16053469934144},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",M299:M326)),\n0)","v":238.4596585201607},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",N299:N326)),\n0)","v":222.83906695232363},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",O299:O326)),\n0)","v":208.22991394595971},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",P299:P326)),\n0)","v":194.56765706693605},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",Q299:Q326)),\n0)","v":181.79179540380176},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",R299:R326)),\n0)","v":169.84562285305068},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",S299:S326)),\n0)","v":158.67599593078572},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",T299:T326)),\n0)","v":148.23311530153848},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",U299:U326)),\n0)","v":137.47985058800944},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",V299:V326)),\n0)","v":127.5066592188475},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",W299:W326)),\n0)","v":118.25695238695056},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",X299:X326)),\n0)","v":109.67824640316771},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",Y299:Y326)),\n0)","v":101.72186489900939},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",Z299:Z326)),\n0)","v":94.342662632445851},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AA299:AA326)),\n0)","v":87.498769329642613},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AB299:AB326)),\n0)","v":81.151352109167462},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AC299:AC326)),\n0)","v":75.264395140641668},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AD299:AD326)),\n0)","v":69.804495287598712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AE299:AE326)),\n0)","v":64.740672575009143},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AF299:AF326)),\n0)","v":60.044194406046586},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AG299:AG326)),\n0)","v":55.688412530685042},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AH299:AH326)),\n0)","v":51.648611841071855},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AI299:AI326)),\n0)","v":47.901870135727741},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AJ299:AJ326)),\n0)","v":44.426928056862678},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AK299:AK326)),\n0)","v":41.204068462820295},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AL299:AL326)),\n0)","v":38.215004551198618},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AM299:AM326)),\n0)","v":35.442776097847812},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AN299:AN326)),\n0)","v":32.87165322299488},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AO299:AO326)),\n0)","v":30.48704713845606}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",E300:E327)),\n0)","v":112.88362122356068},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",F300:F327)),\n0)","v":120.2179205708902},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",G300:G327)),\n0)","v":145.24340691440432},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",H300:H327)),\n0)","v":153.83993147246537},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",I300:I327)),\n0)","v":174.30328002491134},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",J300:J327)),\n0)","v":178.18125563744042},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",K300:K327)),\n0)","v":179.96306819381488},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",L300:L327)),\n0)","v":181.76269887575299},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",M300:M327)),\n0)","v":169.92587202204726},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",N300:N327)),\n0)","v":158.84987940183646},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",O300:O327)),\n0)","v":148.48662575174569},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",P300:P327)),\n0)","v":138.79098987860795},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",Q300:Q327)),\n0)","v":129.72064626413442},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",R300:R327)),\n0)","v":121.23589690124894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",S300:S327)),\n0)","v":113.29951281641908},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",T300:T327)),\n0)","v":105.87658475763914},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",U300:U327)),\n0)","v":98.195986933412783},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",V300:V327)),\n0)","v":91.072562190208544},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",W300:W327)),\n0)","v":84.465891559435619},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",X300:X327)),\n0)","v":78.338488182968746},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",Y300:Y327)),\n0)","v":72.655584609259748},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",Z300:Z327)),\n0)","v":67.384935519612853},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AA300:AA327)),\n0)","v":62.496634765274159},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AB300:AB327)),\n0)","v":57.962945677187101},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AC300:AC327)),\n0)","v":53.758143685575526},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AD300:AD327)),\n0)","v":49.858370356363679},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AE300:AE327)),\n0)","v":46.241498016222131},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AF300:AF327)),\n0)","v":42.887004198109651},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AG300:AG327)),\n0)","v":39.775855194903627},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AH300:AH327)),\n0)","v":36.890398060391391},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AI300:AI327)),\n0)","v":34.214260444826273},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AJ300:AJ327)),\n0)","v":31.732257696706036},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AK300:AK327)),\n0)","v":29.430306703660573},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AL300:AL327)),\n0)","v":27.295345983574244},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AM300:AM327)),\n0)","v":25.315261572532457},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AN300:AN327)),\n0)","v":23.47881828907375},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AO300:AO327)),\n0)","v":21.775595984734601}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",E299:E326)),\n0)","v":5.3755620632113237},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",F299:F326)),\n0)","v":5.7248242582436646},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",G299:G326)),\n0)","v":6.9165476769598753},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",H299:H326)),\n0)","v":7.325917528749609},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",I299:I326)),\n0)","v":8.3003901667857782},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",J299:J326)),\n0)","v":8.4850608777251892},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",K299:K326)),\n0)","v":8.5699114865024413},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",L299:L326)),\n0)","v":8.6556106013674654},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",M299:M326)),\n0)","v":8.0277072353456713},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",N299:N326)),\n0)","v":7.4453538201267939},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",O299:O326)),\n0)","v":6.905246028754771},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",P299:P326)),\n0)","v":6.4043192398372151},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",Q299:Q326)),\n0)","v":5.9397311486011546},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",R299:R326)),\n0)","v":5.5088456393937584},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",S299:S326)),\n0)","v":5.1092178281191432},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",T299:T326)),\n0)","v":4.7385801897406639},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",U299:U326)),\n0)","v":4.3948296921348344},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",V299:V326)),\n0)","v":4.0760158632932244},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",W299:W326)),\n0)","v":3.7803297241644946},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",X299:X326)),\n0)","v":3.5060935243405202},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",Y299:Y326)),\n0)","v":3.251751222345924},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",Z299:Z326)),\n0)","v":3.0158596565153268},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AA299:AA326)),\n0)","v":2.7970803563610271},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AB299:AB326)),\n0)","v":2.5941719479680874},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AC299:AC326)),\n0)","v":2.4059831103243128},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AD299:AD326)),\n0)","v":2.2314460426187082},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AE299:AE326)),\n0)","v":2.0695704054412527},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AF299:AF326)),\n0)","v":1.9194377015058017},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AG299:AG326)),\n0)","v":1.7801960640118253},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AH299:AH326)),\n0)","v":1.6510554230736594},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AI299:AI326)),\n0)","v":1.5312830227911531},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AJ299:AJ326)),\n0)","v":1.4201992635251472},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AK299:AK326)),\n0)","v":1.3171738457864808},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AL299:AL326)),\n0)","v":1.2216221938585921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AM299:AM326)),\n0)","v":1.1330021388610216},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AN299:AN326)),\n0)","v":1.0508108424332072},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AO299:AO326)),\n0)","v":0.97458194358327899}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E338=Announcement_Year,\"Ancmt Yr\",\nIF(E338=Base_Year,\"Base Yr\",\nIF(E338=Standard_Year,\"Std Yr\",\nIF(E338=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J338=Announcement_Year,\"Ancmt Yr\",\nIF(J338=Base_Year,\"Base Yr\",\nIF(J338=Standard_Year,\"Std Yr\",\nIF(J338=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG9",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F338,0,-1)+1","v":2012},{"$f":"OFFSET(G338,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE338,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":131.3468},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":131.3468},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":131.3468},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":131.3468},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":131.3468},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":131.3468},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":131.3468},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":131.3468},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":120.61239415730242},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":110.75526487403179},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":101.70371613151713},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":93.391911316582821},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":85.759394357681487},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":78.750649996499476},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.314699996661972},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.404732352554234},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.977760801301919},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.994312161364661},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":51.418139223593926},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.215957106462916},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.357201157843122},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.813804642421616},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.559994597764025},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.572104374178608},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.828401494886261},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.308929584434434},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.995363215617935},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.870874619133094},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.9200112864754},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.128583575822844},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.483561503404339},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.972979969663104},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.585851730875859},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.312087483225115},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.142422478054602},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.068349134542395},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.082055159648862}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5688459116027538},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6707773115774307},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0185791583851067},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1380528451850473},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4224505316361835},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4763462706199855},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5011097333261851},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5261208306594471},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2324592840952864},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9326718945167767},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6266655112182871},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.314345733064376},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.99561689279626475},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.67038204114948496},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33854293078048991},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E340*E341","v":206.06289018210458},{"$f":"F340*F341","v":219.45125338829848},{"$f":"G340*G341","v":265.13391300057691},{"$f":"H340*H341","v":280.82639944595138},{"$f":"I340*I341","v":318.18112548871147},{"$f":"J340*J341","v":325.26015833786909},{"$f":"K340*K341","v":328.51275992124778},{"$f":"L340*L341","v":331.79788752046028},{"$f":"M340*M341","v":269.26225911342988},{"$f":"N340*N341","v":214.05358759180243},{"$f":"O340*O341","v":165.43792739387385},{"$f":"P340*P341","v":122.74926014167724},{"$f":"Q340*Q341","v":85.383501738484355},{"$f":"R340*R341","v":52.793021486501999},{"$f":"S340*S341","v":24.481630475381827},{"$f":"T340*T341","v":0},{"$f":"U340*U341","v":0},{"$f":"V340*V341","v":0},{"$f":"W340*W341","v":0},{"$f":"X340*X341","v":0},{"$f":"Y340*Y341","v":0},{"$f":"Z340*Z341","v":0},{"$f":"AA340*AA341","v":0},{"$f":"AB340*AB341","v":0},{"$f":"AC340*AC341","v":0},{"$f":"AD340*AD341","v":0},{"$f":"AE340*AE341","v":0},{"$f":"AF340*AF341","v":0},{"$f":"AG340*AG341","v":0},{"$f":"AH340*AH341","v":0},{"$f":"AI340*AI341","v":0},{"$f":"AJ340*AJ341","v":0},{"$f":"AK340*AK341","v":0},{"$f":"AL340*AL341","v":0},{"$f":"AM340*AM341","v":0},{"$f":"AN340*AN341","v":0},{"$f":"AO340*AO341","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":146.56607509892825},{"$f":"OFFSET(F343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":156.08879821222931},{"$f":"OFFSET(G343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":188.58144214988795},{"$f":"OFFSET(H343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":199.74301590443002},{"$f":"OFFSET(I343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":226.3122617188738},{"$f":"OFFSET(J343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":231.34735590434553},{"$f":"OFFSET(K343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":233.66082946338898},{"$f":"OFFSET(L343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":235.9974377580229},{"$f":"OFFSET(M343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":191.51780534403727},{"$f":"OFFSET(N343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":152.24960771175142},{"$f":"OFFSET(O343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":117.67081238738892},{"$f":"OFFSET(P343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":87.307701373904905},{"$f":"OFFSET(Q343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.730608587275711},{"$f":"OFFSET(R343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.550021476705261},{"$f":"OFFSET(S343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.41301642245255},{"$f":"OFFSET(T343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.2122011563736601},{"$f":"OFFSET(F344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6807938685904471},{"$f":"OFFSET(G344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.2796869550201926},{"$f":"OFFSET(H344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.8289239806082982},{"$f":"OFFSET(I344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.136339392104901},{"$f":"OFFSET(J344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.38410554182542},{"$f":"OFFSET(K344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.497946597243672},{"$f":"OFFSET(L344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.61292606321611},{"$f":"OFFSET(M344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.4241790689700462},{"$f":"OFFSET(N344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.4918755657130855},{"$f":"OFFSET(O344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7903274587855851},{"$f":"OFFSET(P344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2962241049587035},{"$f":"OFFSET(Q344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9884225608469528},{"$f":"OFFSET(R344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.84775575202757},{"$f":"OFFSET(S344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.85685706663836392},{"$f":"OFFSET(T344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":144.70660000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":144.70660000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":144.70660000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":144.70660000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":144.70660000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":144.70660000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":144.70660000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":144.70660000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":132.88035548915619},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":122.02061878949903},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":112.04840139810788},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":102.8911702007527},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":94.482319900898034},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":86.760688564802876},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":79.670112759023937},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":73.159019044606524},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":67.180048856688373},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.689714041070907},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":56.648080542296555},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.018477942531426},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.767232738578642},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.863423417007859},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.278655545934889},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.986855247577509},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.964079549405916},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.188342234473318},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.639453924245878},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.298875230771095},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.149581910084457},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.17594103604478},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.363597293946487},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.699368566863075},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.17115005526713},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.767826232539075},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.479189995971399},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.295868425211522},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.209254608146098}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2550767292822032},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3366218492619446},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6148633267080854},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.710442276148038},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9379604253089469},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9810770164959886},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.000887786660948},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0208966645275579},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1048901821469848},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.190361480452347},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2773317157056017},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.365822319515877},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4558550022307863},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.547451756368043},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6406348600878218},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.7354268807063584},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.762781149513422},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.7904089610085561},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.8183130506186416},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.8464961811248282},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.8749611429360766},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9037107543654375},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9327478619090916},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9620753405281826},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9916960939334643},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0216130548727991},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0518291854215271},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0823474772757424},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1131709520484998},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1443026615689846},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1757456881846746},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2075031450665215},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2395781765171865},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2719739582823584},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.304693697865182},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.3377406348438337},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.3711180411922719}]
[null,null,"Revenues ($MM)",null,{"$f":"E347*E348","v":181.61788623354806},{"$f":"F347*F348","v":193.41800329240851},{"$f":"G347*G348","v":233.68138147261624},{"$f":"H347*H348","v":247.51228627764368},{"$f":"I347*I348","v":280.43566408101168},{"$f":"J347*J348","v":286.67491939527844},{"$f":"K347*K348","v":289.54166858923116},{"$f":"L347*L348","v":292.43708527512354},{"$f":"M347*M348","v":279.69855566932603},{"$f":"N347*N348","v":267.26926321747857},{"$f":"O347*O348","v":255.17137819802298},{"$f":"P347*P348","v":243.42222694204762},{"$f":"Q347*Q348","v":232.03487795098982},{"$f":"R347*R348","v":221.01866846810788},{"$f":"S347*S348","v":210.37967705860615},{"$f":"T347*T348","v":200.12114726072508},{"$f":"U347*U348","v":185.60377260464935},{"$f":"V347*V348","v":172.13953086225959},{"$f":"W347*W348","v":159.65202468485032},{"$f":"X347*X348","v":148.07039881134182},{"$f":"Y347*Y348","v":137.32893802899764},{"$f":"Z347*Z348","v":127.36669429925048},{"$f":"AA347*AA348","v":118.12714093291332},{"$f":"AB347*AB348","v":109.55785185253474},{"$f":"AC347*AC348","v":101.61020412200314},{"$f":"AD347*AD348","v":94.239102055525265},{"$f":"AE347*AE348","v":87.402721340548652},{"$f":"AF347*AF348","v":81.06227172275679},{"$f":"AG347*AG348","v":75.181776906590855},{"$f":"AH347*AH348","v":69.72787042243246},{"$f":"AI347*AI348","v":64.669606302179659},{"$f":"AJ347*AJ348","v":59.978283488971364},{"$f":"AK347*AK348","v":55.627282984745278},{"$f":"AL347*AL348","v":51.591916811589286},{"$f":"AM347*AM348","v":47.849287929879274},{"$f":"AN347*AN348","v":44.378160318365588},{"$f":"AO347*AO348","v":41.158838479031196}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":129.76597507008617},{"$f":"OFFSET(F350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":138.19715840692504},{"$f":"OFFSET(G350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":166.96534108718998},{"$f":"OFFSET(H350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":176.84752221673997},{"$f":"OFFSET(I350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":200.37127481542925},{"$f":"OFFSET(J350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":204.82922257794147},{"$f":"OFFSET(K350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":206.87751480372083},{"$f":"OFFSET(L350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":208.94628995175808},{"$f":"OFFSET(M350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":199.84461087412697},{"$f":"OFFSET(N350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":190.96388173508626},{"$f":"OFFSET(O350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":182.31994319801581},{"$f":"OFFSET(P350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":173.92517492603523},{"$f":"OFFSET(Q350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":165.78891436308729},{"$f":"OFFSET(R350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":157.9178329692414},{"$f":"OFFSET(S350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":150.31627387918056},{"$f":"OFFSET(T350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":142.98655460089469},{"$f":"OFFSET(U350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":132.613890780323},{"$f":"OFFSET(V350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":122.99369039965242},{"$f":"OFFSET(W350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.0713675551863},{"$f":"OFFSET(X350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":105.79629616469482},{"$f":"OFFSET(Y350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":98.121522710358079},{"$f":"OFFSET(Z350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":91.003499820178149},{"$f":"OFFSET(AA350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.401839176176182},{"$f":"OFFSET(AB350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":78.279082347353679},{"$f":"OFFSET(AC350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.600488247102064},{"$f":"OFFSET(AD350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":67.333836009075185},{"$f":"OFFSET(AE350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.449242163023669},{"$f":"OFFSET(AF350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.918991073230202},{"$f":"OFFSET(AG350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.717377677437902},{"$f":"OFFSET(AH350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.820561633957539},{"$f":"OFFSET(AI350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.206432049371571},{"$f":"OFFSET(AJ350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.854482019286571},{"$f":"OFFSET(AK350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.745692270267675},{"$f":"OFFSET(AL350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.862423242727914},{"$f":"OFFSET(AM350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.188315002441307},{"$f":"OFFSET(AN350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.708194412767963},{"$f":"OFFSET(AO350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.407989040878313}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7697609250989288},{"$f":"OFFSET(F351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.144635094872358},{"$f":"OFFSET(G351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.4237495640161546},{"$f":"OFFSET(H351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.8631391844866396},{"$f":"OFFSET(I351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.9090715136839211},{"$f":"OFFSET(J351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.107284433460336},{"$f":"OFFSET(K351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1983572777949369},{"$f":"OFFSET(L351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.2903408505728891},{"$f":"OFFSET(M351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.8856545507431868},{"$f":"OFFSET(N351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4907923078081637},{"$f":"OFFSET(O351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.106458442299818},{"$f":"OFFSET(P351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7332033889256673},{"$f":"OFFSET(Q351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.3714423167558172},{"$f":"OFFSET(R351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0214718577047659},{"$f":"OFFSET(S351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6834851197792409},{"$f":"OFFSET(T351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3575851459150812},{"$f":"OFFSET(U351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8963872828481394},{"$f":"OFFSET(V351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4686460647203816},{"$f":"OFFSET(W351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0719344484333364},{"$f":"OFFSET(X351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.7040014557095136},{"$f":"OFFSET(Y351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3627594008341717},{"$f":"OFFSET(Z351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.046272044934148},{"$f":"OFFSET(AA351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7527436095800142},{"$f":"OFFSET(AB351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4805085873737474},{"$f":"OFFSET(AC351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2280222917062331},{"$f":"OFFSET(AD351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.993852092063066},{"$f":"OFFSET(AE351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7766692851469603},{"$f":"OFFSET(AF351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5752415556927652},{"$f":"OFFSET(AG351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3884259841970672},{"$f":"OFFSET(AH351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2151625618875737},{"$f":"OFFSET(AI351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0544681761356403},{"$f":"OFFSET(AJ351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9054310321845915},{"$f":"OFFSET(AK351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7672054795422318},{"$f":"OFFSET(AL351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6390072136820015},{"$f":"OFFSET(AM351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5201088258268063},{"$f":"OFFSET(AN351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4098356755645598},{"$f":"OFFSET(AO351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3075620628763063}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":164.87360000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":164.87360000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":164.87360000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":164.87360000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":164.87360000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":164.87360000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":164.87360000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":164.87360000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":151.39919380855429},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":139.02599255356941},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":127.66399951868871},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":117.23057302991585},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.64982535981567},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":98.852070756675118},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":90.773318583853182},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.354807882659387},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":76.542579973395107},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.287085985863172},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.542826464711254},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.268020428271754},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.424301473791246},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.976438718665129},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.892080547938036},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.141519304212771},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.697475208435073},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.534897939898109},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.630784432254956},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.964011560274802},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.515182500386995},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.266485647513193},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.20156506201663},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.305401504461827},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.564203192888858},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.965305488023038},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.497078776778601},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.148843884045055},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.91079439750251}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.31376918232055079},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33415546231548615},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40371583167702135},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.4276105690370095},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.48449010632723671},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49526925412399714},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50022194666523701},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50522416613188947},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.70163006071566159},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.90191355077449564},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1061325476284352},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.314345733064376},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5266125689542724},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7429933069886607},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9635489985268417},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1883415045650869},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2102249196107375},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2323271688068451},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2546504404949133},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2771969448998628},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2999689143488613},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3229686034923502},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3461982895272735},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.369660272422546},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3933568751467713},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4172904438982394},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4414633483372219},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.465877981820594},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4905367616388001},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5154421292551881},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5405965505477397},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5660025160532172},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5916625412137493},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.617579166625887},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6437549582921456},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.670192507875067},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6968944329538176}]
[null,null,"Revenues ($MM)",null,{"$f":"E354*E355","v":51.732254658245566},{"$f":"F354*F355","v":55.093414031618543},{"$f":"G354*G355","v":66.562082545584545},{"$f":"H354*H355","v":70.501693915180297},{"$f":"I354*I355","v":79.879627994554298},{"$f":"J354*J355","v":81.656824896738257},{"$f":"K354*K355","v":82.473393145705629},{"$f":"L354*L355","v":83.298127077162704},{"$f":"M354*M355","v":106.22622554419816},{"$f":"N354*N355","v":125.38942659393838},{"$f":"O354*O355","v":141.21330502804247},{"$f":"P354*P355","v":154.08150344656161},{"$f":"Q354*Q355","v":164.33957644002697},{"$f":"R354*R355","v":172.29849771085424},{"$f":"S354*S355","v":178.23785879828287},{"$f":"T354*T355","v":182.40878569467262},{"$f":"U354*U355","v":169.17631766849564},{"$f":"V354*V355","v":156.90377166250522},{"$f":"W354*W355","v":145.52151211944798},{"$f":"X354*X355","v":134.9649550495231},{"$f":"Y354*Y355","v":125.17420157487078},{"$f":"Z354*Z355","v":116.09369805781856},{"$f":"AA354*AA355","v":107.67192088442008},{"$f":"AB354*AB355","v":99.861084114720811},{"$f":"AC354*AC355","v":92.616868340929813},{"$f":"AD354*AD355","v":85.898169215014931},{"$f":"AE354*AE355","v":79.666864218843273},{"$f":"AF354*AF355","v":73.887596353499376},{"$f":"AG354*AG355","v":68.527573520414407},{"$f":"AH354*AH355","v":63.556382455976234},{"$f":"AI354*AI355","v":58.945816163868408},{"$f":"AJ354*AJ355","v":54.669713865973044},{"$f":"AK354*AK355","v":50.703812563704481},{"$f":"AL354*AL355","v":47.025609367518818},{"$f":"AM354*AM355","v":43.61423381344455},{"$f":"AN354*AN355","v":40.450329442146135},{"$f":"AO354*AO355","v":37.515943968589674}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.163719961445835},{"$f":"OFFSET(F357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.578329309579324},{"$f":"OFFSET(G357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.817258538536663},{"$f":"OFFSET(H357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.647419618191982},{"$f":"OFFSET(I357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.38439480408222},{"$f":"OFFSET(J357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.661107919051517},{"$f":"OFFSET(K357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.247718998242021},{"$f":"OFFSET(L357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.840196188224454},{"$f":"OFFSET(M357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":76.311417794676245},{"$f":"OFFSET(N357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":90.077990353367497},{"$f":"OFFSET(O357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":101.44564078178882},{"$f":"OFFSET(P357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":110.68997249695292},{"$f":"OFFSET(Q357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":118.05922702861201},{"$f":"OFFSET(R357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":123.77680348566432},{"$f":"OFFSET(S357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":128.0435564749026},{"$f":"OFFSET(T357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":131.03989135690421},{"$f":"OFFSET(U357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":121.53387350841973},{"$f":"OFFSET(V357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":112.71745006054101},{"$f":"OFFSET(W357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":104.54059581397567},{"$f":"OFFSET(X357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":96.956914544031704},{"$f":"OFFSET(Y357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":89.923375744161589},{"$f":"OFFSET(Z357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.400070466902335},{"$f":"OFFSET(AA357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.349984876828572},{"$f":"OFFSET(AB357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":71.738790230638912},{"$f":"OFFSET(AC357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.534648092702042},{"$f":"OFFSET(AD357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.708029680838301},{"$f":"OFFSET(AE357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.23154831728786},{"$f":"OFFSET(AF357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.079804034176654},{"$f":"OFFSET(AG357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.229239451757579},{"$f":"OFFSET(AH357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.658006111666225},{"$f":"OFFSET(AI357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.345840506754463},{"$f":"OFFSET(AJ357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.273949104082959},{"$f":"OFFSET(AK357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.424901708682995},{"$f":"OFFSET(AL357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.782532563023665},{"$f":"OFFSET(AM357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.331848621013588},{"$f":"OFFSET(AN357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.058944476075315},{"$f":"OFFSET(AO357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.950923460586768}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.442440231274732},{"$f":"OFFSET(F358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5361587737180891},{"$f":"OFFSET(G358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8559373910040382},{"$f":"OFFSET(H358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9657847961216595},{"$f":"OFFSET(I358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2272678784209798},{"$f":"OFFSET(J358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2768211083650836},{"$f":"OFFSET(K358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2995893194487338},{"$f":"OFFSET(L358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3225852126432218},{"$f":"OFFSET(M358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9618848502477282},{"$f":"OFFSET(N358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4962085973327719},{"$f":"OFFSET(O358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9374226719741969},{"$f":"OFFSET(P358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2962241049587027},{"$f":"OFFSET(Q358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5822479266319931},{"$f":"OFFSET(R358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.8041649552716805},{"$f":"OFFSET(S358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9697709865025104},{"$f":"OFFSET(T358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.086068116732064},{"$f":"OFFSET(U358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.7171098262785103},{"$f":"OFFSET(V358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3749168517763053},{"$f":"OFFSET(W358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0575475587466681},{"$f":"OFFSET(X358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7632011645676102},{"$f":"OFFSET(Y358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4902075206673366},{"$f":"OFFSET(Z358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2370176359473182},{"$f":"OFFSET(AA358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0021948876640105},{"$f":"OFFSET(AB358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7844068698989974},{"$f":"OFFSET(AC358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5824178333649859},{"$f":"OFFSET(AD358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3950816736504525},{"$f":"OFFSET(AE358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2213354281175683},{"$f":"OFFSET(AF358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0601932445542119},{"$f":"OFFSET(AG358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9107407873576534},{"$f":"OFFSET(AH358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7721300495100585},{"$f":"OFFSET(AI358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6435745409085116},{"$f":"OFFSET(AJ358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.524344825747673},{"$f":"OFFSET(AK358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4137643836337852},{"$f":"OFFSET(AL358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3112057709456013},{"$f":"OFFSET(AM358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2160870606614447},{"$f":"OFFSET(AN358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1278685404516475},{"$f":"OFFSET(AO358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.046049650301045}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":166.7589833919188},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":166.7589833919188},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":166.7589833919188},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":166.7589833919188},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":166.7589833919188},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":166.7589833919188},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":166.7589833919188},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":166.7589833919188},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":153.13049297080065},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":140.61580012376575},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":129.12387899265218},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":118.57114286896665},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":108.8808362243589},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":99.982476427816025},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":91.811341088895531},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.307997298178591},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.417869340864826},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":71.090841739265258},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.280894736915315},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.945769572994543},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.046661112420274},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.547935595954272},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.416871457372181},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.623421322524905},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.139993459186996},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.941251088063815},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.003928095241974},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.306659805664026},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.829827586755247},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.555416151923698},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.466882526028147},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.549035719731428},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.787926237548508},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.170744615923844},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.685728253352863},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.322075854874523},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.069868868645544}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.3784550974151047E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12884479296778512},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19519986134619446},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26286914661287519},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33187229759875492},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40222922468969102},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.47396010309268594},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.54708537614127173},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.55255622990268438},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.55808179220171128},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.56366261012372831},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5692992362249657},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.57499222858721533},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.58074215087308756},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.58654957238181837},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59241506810563649},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59833921878669283},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.60432261097455986},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61036583708430547},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61646949545514851},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62263419040970003},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62886053231379702},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.63514913763693492},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64150062901330429},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64791563530343732},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.65439479165647174},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66093873957303639},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66754812696876675},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6742236082384544}]
[null,null,"Revenues ($MM)",null,{"$f":"E361*E362","v":0},{"$f":"F361*F362","v":0},{"$f":"G361*G362","v":0},{"$f":"H361*H362","v":0},{"$f":"I361*I362","v":0},{"$f":"J361*J362","v":0},{"$f":"K361*K362","v":0},{"$f":"L361*L362","v":0},{"$f":"M361*M362","v":9.7673597345929117},{"$f":"N361*N362","v":18.117613654946052},{"$f":"O361*O362","v":25.204963275848499},{"$f":"P361*P362","v":31.168695138878565},{"$f":"Q361*Q362","v":36.134533282251731},{"$f":"R361*R362","v":40.215873976115745},{"$f":"S361*S362","v":43.514912687570678},{"$f":"T361*T362","v":46.123672413591358},{"$f":"U361*U362","v":42.777726010086887},{"$f":"V361*V362","v":39.674504366977374},{"$f":"W361*W362","v":36.796399518622046},{"$f":"X361*X362","v":34.12708083282358},{"$f":"Y361*Y362","v":31.651402349315735},{"$f":"Z361*Z362","v":29.355316840188788},{"$f":"AA361*AA362","v":27.225796104623484},{"$f":"AB361*AB362","v":25.250757045678832},{"$f":"AC361*AC362","v":23.418993109686216},{"$f":"AD361*AD362","v":21.720110699230965},{"$f":"AE361*AE362","v":20.144470198922594},{"$f":"AF361*AF362","v":18.683131279328531},{"$f":"AG361*AG362","v":17.32780216872089},{"$f":"AH361*AH362","v":16.070792604799344},{"$f":"AI361*AI362","v":14.904970199434034},{"$f":"AJ361*AJ362","v":13.823719968837873},{"$f":"AK361*AK362","v":12.820906799538797},{"$f":"AL361*AL362","v":11.890840637180439},{"$f":"AM361*AM362","v":11.028244200629244},{"$f":"AN361*AN362","v":10.228223038194853},{"$f":"AO361*AO362","v":9.486237756060099}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0147162821759839},{"$f":"OFFSET(N364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.011696400349784},{"$f":"OFFSET(O364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.101684701603876},{"$f":"OFFSET(P364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.384713906923945},{"$f":"OFFSET(Q364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.951076427145193},{"$f":"OFFSET(R364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.882211124371391},{"$f":"OFFSET(S364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.251512675005461},{"$f":"OFFSET(T364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.125070097242137},{"$f":"OFFSET(U364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.722080409780894},{"$f":"OFFSET(V364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.493410638355865},{"$f":"OFFSET(W364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.426415105257561},{"$f":"OFFSET(X364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.509365487306994},{"$f":"OFFSET(Y364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.731384268268886},{"$f":"OFFSET(Z364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.082383018821979},{"$f":"OFFSET(AA364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.553005153881088},{"$f":"OFFSET(AB364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.134572842470988},{"$f":"OFFSET(AC364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.819037768913496},{"$f":"OFFSET(AD364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.598935465942516},{"$f":"OFFSET(AE364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.467342960628725},{"$f":"OFFSET(AF364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.417839492793036},{"$f":"OFFSET(AG364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.444470083021546},{"$f":"OFFSET(AH364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.541711743563404},{"$f":"OFFSET(AI364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.704442140389272},{"$f":"OFFSET(AJ364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9279105285958682},{"$f":"OFFSET(AK364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.2077107962414928},{"$f":"OFFSET(AL364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5397564636607424},{"$f":"OFFSET(AM364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9202574964022316},{"$f":"OFFSET(AN364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.3456988002237535},{"$f":"OFFSET(AO364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.8128202761235519}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.26926225911342988},{"$f":"OFFSET(N365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.49945837104753904},{"$f":"OFFSET(O365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.69483929505427033},{"$f":"OFFSET(P365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.85924482099174071},{"$f":"OFFSET(Q365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.99614085361565086},{"$f":"OFFSET(R365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.108653451216542},{"$f":"OFFSET(S365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1995998932937098},{"$f":"OFFSET(T365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2715170291830162},{"$f":"OFFSET(U365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1792774565696278},{"$f":"OFFSET(V365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0937292129440765},{"$f":"OFFSET(W365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0143868896866672},{"$f":"OFFSET(X365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.94080029114190278},{"$f":"OFFSET(Y365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.87255188016683427},{"$f":"OFFSET(Z365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.80925440898682977},{"$f":"OFFSET(AA365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.75054872191600286},{"$f":"OFFSET(AB365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.69610171747474947},{"$f":"OFFSET(AC365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.64560445834124658},{"$f":"OFFSET(AD365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.59877041841261325},{"$f":"OFFSET(AE365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.55533385702939209},{"$f":"OFFSET(AF365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.51504831113855309},{"$f":"OFFSET(AG365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.47768519683941341},{"$f":"OFFSET(AH365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.44303251237751473},{"$f":"OFFSET(AI365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.41089363522712802},{"$f":"OFFSET(AJ365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.38108620643691837},{"$f":"OFFSET(AK365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35344109590844636},{"$f":"OFFSET(AL365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32780144273640033},{"$f":"OFFSET(AM365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.30402176516536128},{"$f":"OFFSET(AN365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28196713511291199},{"$f":"OFFSET(AO365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.26151241257526125}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F368,0,-1)+1","v":2012},{"$f":"OFFSET(G368,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",E339:E366)),\n0)","v":3.137691823205508},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",F339:F366)),\n0)","v":3.3415546231548614},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",G339:G366)),\n0)","v":4.0371583167702134},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",H339:H366)),\n0)","v":4.2761056903700947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",I339:I366)),\n0)","v":4.844901063272367},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",J339:J366)),\n0)","v":4.9526925412399709},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",K339:K366)),\n0)","v":5.0022194666523703},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",L339:L366)),\n0)","v":5.0522416613188943},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",M339:M366)),\n0)","v":5.1027640779320835},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",N339:N366)),\n0)","v":5.1537917187114042},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",O339:O366)),\n0)","v":5.2053296358985177},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",P339:P366)),\n0)","v":5.2573829322575039},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",Q339:Q366)),\n0)","v":5.3099567615800787},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",R339:R366)),\n0)","v":5.3630563291958797},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",S339:S366)),\n0)","v":5.4166868924878395},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",T339:T366)),\n0)","v":5.4708537614127177},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",U339:U366)),\n0)","v":5.525562299026844},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",V339:V366)),\n0)","v":5.5808179220171121},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",W339:W366)),\n0)","v":5.6366261012372831},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",X339:X366)),\n0)","v":5.6929923622496563},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",Y339:Y366)),\n0)","v":5.7499222858721524},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",Z339:Z366)),\n0)","v":5.8074215087308749},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AA339:AA366)),\n0)","v":5.8654957238181833},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AB339:AB366)),\n0)","v":5.9241506810563651},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AC339:AC366)),\n0)","v":5.9833921878669285},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AD339:AD366)),\n0)","v":6.0432261097455982},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AE339:AE366)),\n0)","v":6.1036583708430552},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AF339:AF366)),\n0)","v":6.1646949545514849},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AG339:AG366)),\n0)","v":6.2263419040969996},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AH339:AH366)),\n0)","v":6.2886053231379693},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AI339:AI366)),\n0)","v":6.3514913763693492},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AJ339:AJ366)),\n0)","v":6.4150062901330429},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AK339:AK366)),\n0)","v":6.479156353034373},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AL339:AL366)),\n0)","v":6.5439479165647167},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AM339:AM366)),\n0)","v":6.6093873957303639},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AN339:AN366)),\n0)","v":6.6754812696876682},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AO339:AO366)),\n0)","v":6.7422360823845437}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",E339:E366)),\n0)","v":439.4130310738982},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",F339:F366)),\n0)","v":467.96267071232552},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",G339:G366)),\n0)","v":565.37737701877768},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",H339:H366)),\n0)","v":598.8403796387754},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",I339:I366)),\n0)","v":678.49641756427741},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",J339:J366)),\n0)","v":693.59190262988579},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",K339:K366)),\n0)","v":700.52782165618453},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",L339:L366)),\n0)","v":707.53309987274656},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",M339:M366)),\n0)","v":664.95440006154706},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",N339:N366)),\n0)","v":624.82989105816546},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",O339:O366)),\n0)","v":587.02757389578778},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",P339:P366)),\n0)","v":551.42168566916507},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",Q339:Q366)),\n0)","v":517.89248941175288},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",R339:R366)),\n0)","v":486.32606164157983},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",S339:S366)),\n0)","v":456.61407901984154},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",T339:T366)),\n0)","v":428.65360536898908},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",U339:U366)),\n0)","v":397.55781628323189},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",V339:V366)),\n0)","v":368.71780689174221},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",W339:W366)),\n0)","v":341.96993632292032},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",X339:X366)),\n0)","v":317.16243469368851},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",Y339:Y366)),\n0)","v":294.15454195318415},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",Z339:Z366)),\n0)","v":272.81570919725783},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AA339:AA366)),\n0)","v":253.02485792195688},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AB339:AB366)),\n0)","v":234.66969301293437},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AC339:AC366)),\n0)","v":217.64606557261916},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AD339:AD366)),\n0)","v":201.85738196977115},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AE339:AE366)),\n0)","v":187.21405575831452},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AF339:AF366)),\n0)","v":173.6329993555847},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AG339:AG366)),\n0)","v":161.03715259572616},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AH339:AH366)),\n0)","v":149.35504548320804},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AI339:AI366)),\n0)","v":138.52039266548212},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AJ339:AJ366)),\n0)","v":128.47171732378229},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AK339:AK366)),\n0)","v":119.15200234798854},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AL339:AL366)),\n0)","v":110.50836681628854},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AM339:AM366)),\n0)","v":102.49176594395307},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AN339:AN366)),\n0)","v":95.056712798706585},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AO339:AO366)),\n0)","v":88.161020203680977}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",E340:E367)),\n0)","v":313.4957701304603},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",F340:F367)),\n0)","v":333.86428592873369},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",G340:G367)),\n0)","v":403.36404177561462},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",H340:H367)),\n0)","v":427.23795773936195},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",I340:I367)),\n0)","v":484.06793133838522},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",J340:J367)),\n0)","v":494.83768640133854},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",K340:K367)),\n0)","v":499.7860632653518},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",L340:L367)),\n0)","v":504.78392389800547},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",M340:M367)),\n0)","v":474.68855029501646},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",N340:N367)),\n0)","v":446.30317620055496},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",O340:O367)),\n0)","v":419.5380810687974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",P340:P367)),\n0)","v":394.30756270381698},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",Q340:Q367)),\n0)","v":370.52982640612021},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",R340:R367)),\n0)","v":348.12686905598235},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",S340:S367)),\n0)","v":327.02435945154122},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",T340:T367)),\n0)","v":307.15151605504104},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",U340:U367)),\n0)","v":284.86984469852365},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",V340:V367)),\n0)","v":264.2045510985493},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",W340:W367)),\n0)","v":245.03837847441952},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",X340:X367)),\n0)","v":227.26257619603354},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",Y340:Y367)),\n0)","v":210.77628272278858},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",Z340:Z367)),\n0)","v":195.48595330590246},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AA340:AA367)),\n0)","v":181.30482920688584},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AB340:AB367)),\n0)","v":168.15244542046358},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AC340:AC367)),\n0)","v":155.95417410871758},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AD340:AD367)),\n0)","v":144.640801155856},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AE340:AE367)),\n0)","v":134.14813344094026},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AF340:AF367)),\n0)","v":124.4166346001999},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AG340:AG367)),\n0)","v":115.39108721221703},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AH340:AH367)),\n0)","v":107.02027948918717},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AI340:AI367)),\n0)","v":99.256714696515317},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AJ340:AJ367)),\n0)","v":92.056341651965397},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AK340:AK367)),\n0)","v":85.378304775192163},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AL340:AL367)),\n0)","v":79.184712269412316},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AM340:AM367)),\n0)","v":73.44042111985712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AN340:AN367)),\n0)","v":68.112837689067035},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AO340:AO367)),\n0)","v":63.171732777588637}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",E339:E366)),\n0)","v":14.42440231274732},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",F339:F366)),\n0)","v":15.361587737180894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",G339:G366)),\n0)","v":18.559373910040385},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",H339:H366)),\n0)","v":19.657847961216596},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",I339:I366)),\n0)","v":22.272678784209802},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",J339:J366)),\n0)","v":22.76821108365084},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",K339:K366)),\n0)","v":22.995893194487344},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",L339:L366)),\n0)","v":23.225852126432219},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",M339:M366)),\n0)","v":21.540980729074388},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",N339:N366)),\n0)","v":19.97833484190156},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",O339:O366)),\n0)","v":18.529047868113867},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",P339:P366)),\n0)","v":17.184896419834814},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",Q339:Q366)),\n0)","v":15.938253657850415},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",R339:R366)),\n0)","v":14.782046016220558},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",S339:S366)),\n0)","v":13.709713066213824},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",T339:T366)),\n0)","v":12.715170291830162},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",U339:U366)),\n0)","v":11.792774565696277},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",V339:V366)),\n0)","v":10.937292129440763},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",W339:W366)),\n0)","v":10.143868896866673},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",X339:X366)),\n0)","v":9.4080029114190271},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",Y339:Y366)),\n0)","v":8.7255188016683434},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",Z339:Z366)),\n0)","v":8.0925440898682961},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AA339:AA366)),\n0)","v":7.5054872191600275},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AB339:AB366)),\n0)","v":6.9610171747474938},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AC339:AC366)),\n0)","v":6.4560445834124653},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AD339:AD366)),\n0)","v":5.987704184126132},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AE339:AE366)),\n0)","v":5.5533385702939206},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AF339:AF366)),\n0)","v":5.1504831113855305},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AG339:AG366)),\n0)","v":4.7768519683941335},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AH339:AH366)),\n0)","v":4.4303251237751464},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AI339:AI366)),\n0)","v":4.1089363522712805},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AJ339:AJ366)),\n0)","v":3.8108620643691831},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AK339:AK366)),\n0)","v":3.5344109590844632},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AL339:AL366)),\n0)","v":3.2780144273640035},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AM339:AM366)),\n0)","v":3.0402176516536126},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AN339:AN366)),\n0)","v":2.8196713511291192},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AO339:AO366)),\n0)","v":2.6151241257526125}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E378=Announcement_Year,\"Ancmt Yr\",\nIF(E378=Base_Year,\"Base Yr\",\nIF(E378=Standard_Year,\"Std Yr\",\nIF(E378=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J378=Announcement_Year,\"Ancmt Yr\",\nIF(J378=Base_Year,\"Base Yr\",\nIF(J378=Standard_Year,\"Std Yr\",\nIF(J378=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG10",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F378,0,-1)+1","v":2012},{"$f":"OFFSET(G378,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE378,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":185.64359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":185.64359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":185.64359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":185.64359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":185.64359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":185.64359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":185.64359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":185.64359999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":170.47175154614033},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":156.53983264281132},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":143.74650921098126},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":131.99872876759216},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":121.21104360654145},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":111.30498929315483},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":102.20851395161752},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":93.855454194275282},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":86.185053880966819},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":79.141522208074477},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.673627913045323},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.734326642821586},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.280418775837433},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":56.272235208744036},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":51.67334882242632},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.450309528654394},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.5724009702259},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.011417104953544},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.741457048476931},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.738736683683925},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.981415666479307},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.449438569623513},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.124389009198502},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.989355692686456},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.028809414359738},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.228490103305521},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.575303102526878},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.057223924704175},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.663210791856287}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3912407140628194},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4816327102667779},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7900607630962269},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8960091268622115},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1482108488094451},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1960051833799872},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2179652352137871},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2401448875659251},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9797280443863863},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7138788498545001},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4425146986275375},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1655518764910504},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.88290554644197072},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59448973460426024},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.30021731597515144},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E380*E381","v":258.27493462519237},{"$f":"F380*F381","v":275.0556302116816},{"$f":"G380*G381","v":332.31332427993067},{"$f":"H380*H381","v":351.98195994355763},{"$f":"I380*I381","v":398.80159553204106},{"$f":"J380*J381","v":407.67430786132098},{"$f":"K380*K381","v":411.7510509399342},{"$f":"L380*L381","v":415.86856144933358},{"$f":"M380*M381","v":337.4877073115623},{"$f":"N380*N381","v":268.2903083262774},{"$f":"O380*O381","v":207.35645241323917},{"$f":"P380*P381","v":153.85136600950023},{"$f":"Q380*Q381","v":107.01790269023502},{"$f":"R380*R381","v":66.169673545017645},{"$f":"S380*S381","v":30.684765728363431},{"$f":"T380*T381","v":0},{"$f":"U380*U381","v":0},{"$f":"V380*V381","v":0},{"$f":"W380*W381","v":0},{"$f":"X380*X381","v":0},{"$f":"Y380*Y381","v":0},{"$f":"Z380*Z381","v":0},{"$f":"AA380*AA381","v":0},{"$f":"AB380*AB381","v":0},{"$f":"AC380*AC381","v":0},{"$f":"AD380*AD381","v":0},{"$f":"AE380*AE381","v":0},{"$f":"AF380*AF381","v":0},{"$f":"AG380*AG381","v":0},{"$f":"AH380*AH381","v":0},{"$f":"AI380*AI381","v":0},{"$f":"AJ380*AJ381","v":0},{"$f":"AK380*AK381","v":0},{"$f":"AL380*AL381","v":0},{"$f":"AM380*AM381","v":0},{"$f":"AN380*AN381","v":0},{"$f":"AO380*AO381","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":183.70286581438125},{"$f":"OFFSET(F383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":195.63844862295056},{"$f":"OFFSET(G383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":236.3640517695537},{"$f":"OFFSET(H383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":250.35373583746625},{"$f":"OFFSET(I383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":283.65507515043907},{"$f":"OFFSET(J383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":289.96595733031717},{"$f":"OFFSET(K383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":292.86561690362038},{"$f":"OFFSET(L383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":295.79427307265661},{"$f":"OFFSET(M383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":240.04442823779857},{"$f":"OFFSET(N383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":190.82648721326493},{"$f":"OFFSET(O383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":147.48614536944643},{"$f":"OFFSET(P383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":109.42965443556319},{"$f":"OFFSET(Q383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":76.118479891091795},{"$f":"OFFSET(R383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.064414817728597},{"$f":"OFFSET(S383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.825112101271035},{"$f":"OFFSET(T383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0396227118817354},{"$f":"OFFSET(F384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.6269470574088576},{"$f":"OFFSET(G384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.630966349797575},{"$f":"OFFSET(H384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.319368598024518},{"$f":"OFFSET(I384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.958055843621439},{"$f":"OFFSET(J384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.268600775146236},{"$f":"OFFSET(K384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.411286782897699},{"$f":"OFFSET(L384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.555399650726676},{"$f":"OFFSET(M384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.812069755904684},{"$f":"OFFSET(N384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.3901607914197083},{"$f":"OFFSET(O384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.2574758344633716},{"$f":"OFFSET(P384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3847978103325085},{"$f":"OFFSET(Q384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7456265941582263},{"$f":"OFFSET(R384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3159385740756178},{"$f":"OFFSET(S384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0739668004927203},{"$f":"OFFSET(T384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":204.63139999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":204.63139999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":204.63139999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":204.63139999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":204.63139999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":204.63139999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":204.63139999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":204.63139999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":187.90776078108192},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":172.55087225987955},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":158.44903581354805},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":145.49968146455174},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":133.60862183596754},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":122.68936707779467},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":112.66249578137368},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":103.45507730624929},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":95.000141317759798},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":87.236190677025064},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":80.106754140328789},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":73.559975614445534},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":67.548236980353209},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.027811741932304},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":56.958546980458522},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.303571301579417},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.029026650521125},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.103822044878413},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.499407433758563},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.189566038439239},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.15022366412628},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.35927359583663},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.796415804783479},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.443009295727936},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.281936521343116},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.297478877405705},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.475202373227077},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.801852645745448},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.265258553662289}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1129925712502555},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1853061682134223},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4320486104769816},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5168073014897692},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7185686790475563},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7568041467039899},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7743721881710297},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7921159100527402},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8666007275643073},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9423960298351004},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0195205780785526},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0979933776838906},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1778336812235279},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.259060991496189},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3416950646061814},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4257559130792239},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4500134722100162},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4745136069321165},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4992587430014379},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5242513304314524},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.549493843735767},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5749887821731248},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6007386699948563},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6267460566948047},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6530135172617526},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6795436524343703},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.706339088958714},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.733402479848301},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.760736504646784},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.7883438696932519},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.8162273083901845},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.8443895814740863},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.8728334772888271},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9015618120617153},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9305774301823324},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9598832044841559},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9894820365289974}]
[null,null,"Revenues ($MM)",null,{"$f":"E387*E388","v":227.75322804453953},{"$f":"F387*F388","v":242.55086063014809},{"$f":"G387*G388","v":293.04211202995941},{"$f":"H387*H388","v":310.38640163407354},{"$f":"I387*I388","v":351.67311478965206},{"$f":"J387*J388","v":359.49729206584283},{"$f":"K387*K388","v":363.09226498650122},{"$f":"L387*L388","v":366.72318763636628},{"$f":"M387*M388","v":350.74876298894731},{"$f":"N387*N388","v":335.16212922217363},{"$f":"O387*O388","v":319.99108840216581},{"$f":"P387*P388","v":305.25736816774508},{"$f":"Q387*Q388","v":290.97735673622742},{"$f":"R387*R388","v":277.16276323680273},{"$f":"S387*S388","v":263.8212103374575},{"$f":"T387*T388","v":250.95676551370244},{"$f":"U387*U388","v":232.7516260903669},{"$f":"V387*V388","v":215.86714084722317},{"$f":"W387*W388","v":200.20750565868337},{"$f":"X387*X388","v":185.68386631126933},{"$f":"Y387*Y388","v":172.21381433661517},{"$f":"Z387*Z388","v":159.72091941822211},{"$f":"AA387*AA388","v":148.13429571879723},{"$f":"AB387*AB388","v":137.38819966747928},{"$f":"AC387*AC388","v":127.4216569247575},{"$f":"AD387*AD388","v":118.178116408449},{"$f":"AE387*AE388","v":109.60512941764591},{"$f":"AF387*AF388","v":101.65405203395197},{"$f":"AG387*AG388","v":94.279769111405869},{"$f":"AH387*AH388","v":87.440438288984524},{"$f":"AI387*AI388","v":81.097252573189948},{"$f":"AJ387*AJ388","v":75.214220143590964},{"$f":"AK387*AK388","v":69.757960131916704},{"$f":"AL387*AL388","v":64.697513215933114},{"$f":"AM387*AM388","v":60.004165953395002},{"$f":"AN387*AN388","v":55.651287859327944},{"$f":"AO387*AO388","v":51.61418030220203}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":162.73339738612111},{"$f":"OFFSET(F390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":173.30654730194462},{"$f":"OFFSET(G390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":209.38337022610179},{"$f":"OFFSET(H390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":221.77614813208302},{"$f":"OFFSET(I390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":251.27617830245515},{"$f":"OFFSET(J390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":256.86668062304926},{"$f":"OFFSET(K390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":259.43534742927977},{"$f":"OFFSET(L390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":262.02970090357258},{"$f":"OFFSET(M390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":250.6157138594254},{"$f":"OFFSET(N390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":239.47880972657032},{"$f":"OFFSET(O390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":228.63885353486009},{"$f":"OFFSET(P390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":218.11137003673363},{"$f":"OFFSET(Q390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":207.90806888084808},{"$f":"OFFSET(R390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":198.03731643105201},{"$f":"OFFSET(S390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":188.50455920799072},{"$f":"OFFSET(T390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":179.3127034892803},{"$f":"OFFSET(U390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":166.30483434211706},{"$f":"OFFSET(V390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":154.24059415406899},{"$f":"OFFSET(W390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":143.05152931429436},{"$f":"OFFSET(X390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":132.67415203754626},{"$f":"OFFSET(Y390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":123.04958012862726},{"$f":"OFFSET(Z390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.12320287938653},{"$f":"OFFSET(AA390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":105.84437120252782},{"$f":"OFFSET(AB390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":98.166110244019848},{"$f":"OFFSET(AC390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":91.044852843444488},{"$f":"OFFSET(AD390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.440192329912819},{"$f":"OFFSET(AE390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":78.314653250890089},{"$f":"OFFSET(AF390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.633478733023622},{"$f":"OFFSET(AG390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":67.36443326843991},{"$f":"OFFSET(AH390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.477619807501462},{"$f":"OFFSET(AI390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.945310120191564},{"$f":"OFFSET(AJ390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.741787463581197},{"$f":"OFFSET(AK390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.843200662659342},{"$f":"OFFSET(AL390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.227428776567415},{"$f":"OFFSET(AM390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.873955582341971},{"$f":"OFFSET(AN390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.763753163974357},{"$f":"OFFSET(AO390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.879173946261552}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.2316981695053872},{"$f":"OFFSET(F391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7015576459270845},{"$f":"OFFSET(G391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.3047730798380606},{"$f":"OFFSET(H391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.8554948784196128},{"$f":"OFFSET(I391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.166444674897152},{"$f":"OFFSET(J391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.414880620116987},{"$f":"OFFSET(K391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.529029426318157},{"$f":"OFFSET(L391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.64431972058134},{"$f":"OFFSET(M391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.137094341281557},{"$f":"OFFSET(N391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.642182230275671},{"$f":"OFFSET(O391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.160466168248719},{"$f":"OFFSET(P391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.6926360585985147},{"$f":"OFFSET(Q391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.2392122655902913},{"$f":"OFFSET(R391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.8005665814873471},{"$f":"OFFSET(S391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3769410438432157},{"$f":"OFFSET(T391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.968464804527482},{"$f":"OFFSET(U391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.3904090089030188},{"$f":"OFFSET(V391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.85428707520202},{"$f":"OFFSET(W391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3570569981559153},{"$f":"OFFSET(X391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8958974484756341},{"$f":"OFFSET(Y391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4681917643691538},{"$f":"OFFSET(Z391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0715131043613209},{"$f":"OFFSET(AA391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.7036106771716053},{"$f":"OFFSET(AB391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3623969705169294},{"$f":"OFFSET(AC391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0459359063745444},{"$f":"OFFSET(AD391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7524318554968787},{"$f":"OFFSET(AE391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.480219448845677},{"$f":"OFFSET(AF391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.227754128134567},{"$f":"OFFSET(AG391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9936033818629824},{"$f":"OFFSET(AH391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7764386171138566},{"$f":"OFFSET(AI391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5750276209949625},{"$f":"OFFSET(AJ391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3882275689493695},{"$f":"OFFSET(AK391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2149785402635778},{"$f":"OFFSET(AL391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0542975039796874},{"$f":"OFFSET(AM391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9052727410871393},{"$f":"OFFSET(AN391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7670586713450021},{"$f":"OFFSET(AO391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6388710553817525}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":224.79840000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":224.79840000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":224.79840000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":224.79840000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":224.79840000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":224.79840000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":224.79840000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":224.79840000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":206.42659910048005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":189.55624602394997},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":174.06463393412889},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":159.8390842937149},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":146.77612729488521},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":134.78074926966693},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":123.76570160620295},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":113.65086614430217},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":104.36267243446655},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":95.83356262181735},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":88.001500062743503},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":80.809518100185869},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.205305715565828},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.140827043589582},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.571971982461676},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.458235358214679},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.762422309550288},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.450377750303211},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.490737941767648},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.854702367942949},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.515824254428829},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.44981820730505},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.634383572853622},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.049042233326691},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.674989658964847},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.494958132889668},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.493091154034282},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.654828104578986},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.966798343018702}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27824814281256388},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29632654205335557},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35801215261924541},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37920182537244229},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42964216976188907},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43920103667599747},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44359304704275743},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44802897751318504},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62220024252143569},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79981012993209999},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.98090999506672549},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1655518764910504},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.353788504544355},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5456733099710764},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7412604326558785},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9406047304633791},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9600107777680131},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9796108855456933},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9994069944011503},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0194010643451619},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0395950749886138},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0599910257384999},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0805909359958852},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1013968453558438},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.122410813809402},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1436349219474962},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1650712711669713},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1867219838786407},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2085892037174273},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2306750957546018},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2529818467121476},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2755116651792693},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2982667818310616},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3212494496493723},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3444619441458658},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3679065635873249},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3915856292231981}]
[null,null,"Revenues ($MM)",null,{"$f":"E394*E395","v":62.549737307235866},{"$f":"F394*F395","v":66.613732531127056},{"$f":"G394*G395","v":80.480559089362188},{"$f":"H394*H395","v":85.243963620804436},{"$f":"I394*I395","v":96.582872335001056},{"$f":"J394*J395","v":98.731690323105553},{"$f":"K394*K395","v":99.719007226336615},{"$f":"L394*L395","v":100.71619729859998},{"$f":"M394*M395","v":128.43868002319385},{"$f":"N394*N395","v":151.60900576185654},{"$f":"O394*O395","v":170.74173921361776},{"$f":"P394*P395","v":186.30074463515058},{"$f":"Q394*Q395","v":198.70383387335454},{"$f":"R394*R395","v":208.32700684402784},{"$f":"S394*S395","v":215.50831912677532},{"$f":"T394*T395","v":220.5514084608931},{"$f":"U394*U395","v":204.55196276822716},{"$f":"V394*V395","v":189.7131637667745},{"$f":"W394*W395","v":175.95081474324263},{"$f":"X394*X395","v":163.18682686073495},{"$f":"Y394*Y395","v":151.34877607549251},{"$f":"Z394*Z395","v":140.36949219619382},{"$f":"AA394*AA395","v":130.18667775409824},{"$f":"AB394*AB395","v":120.74255452146593},{"$f":"AC394*AC395","v":111.98353567256798},{"$f":"AD394*AD395","v":103.85992172709793},{"$f":"AE394*AE395","v":96.325618550739478},{"$f":"AF394*AF395","v":89.337875812799609},{"$f":"AG394*AG395","v":82.85704441689191},{"$f":"AH394*AH395","v":76.846351528308816},{"$f":"AI394*AI395","v":71.271691921568177},{"$f":"AJ394*AJ395","v":66.101434464220134},{"$f":"AK394*AK395","v":61.306242638885983},{"$f":"AL394*AL395","v":56.85890808515456},{"$f":"AM394*AM395","v":52.73419621683739},{"$f":"AN394*AN395","v":48.908703038600528},{"$f":"AO394*AO395","v":45.360722349537895}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.870983895859368},{"$f":"OFFSET(F397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.786351283389159},{"$f":"OFFSET(G397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.733925453445096},{"$f":"OFFSET(H397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.151024504876013},{"$f":"OFFSET(I397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.285159230530226},{"$f":"OFFSET(J397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.826645757736088},{"$f":"OFFSET(K397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":71.53491221531344},{"$f":"OFFSET(L397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":72.250261337466583},{"$f":"OFFSET(M397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":92.137396430911508},{"$f":"OFFSET(N397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":108.75897404001647},{"$f":"OFFSET(O397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":122.48412480093636},{"$f":"OFFSET(P397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":133.64560863380973},{"$f":"OFFSET(Q397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":142.54314907802791},{"$f":"OFFSET(R397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":149.44647526264802},{"$f":"OFFSET(S397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":154.59809638309395},{"$f":"OFFSET(T397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":158.21583148540267},{"$f":"OFFSET(U397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":146.73839127662919},{"$f":"OFFSET(V397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.09355822549097},{"$f":"OFFSET(W397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":126.22093256807422},{"$f":"OFFSET(X397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":117.06449611639485},{"$f":"OFFSET(Y397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":108.57229440603638},{"$f":"OFFSET(Z397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":100.6961419017302},{"$f":"OFFSET(AA397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":93.391348588186773},{"$f":"OFFSET(AB397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":86.616466394829686},{"$f":"OFFSET(AC397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":80.333054015622736},{"$f":"OFFSET(AD397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.505458789556158},{"$f":"OFFSET(AE397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.100614404161874},{"$f":"OFFSET(AF397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.087853274208456},{"$f":"OFFSET(AG397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.438732530996099},{"$f":"OFFSET(AH397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.126872634897573},{"$f":"OFFSET(AI397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":51.127807695419087},{"$f":"OFFSET(AJ397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.418846649482397},{"$f":"OFFSET(AK397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.978944510241362},{"$f":"OFFSET(AL397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.788582955886817},{"$f":"OFFSET(AM397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.829659580889526},{"$f":"OFFSET(AN397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.085385181282597},{"$f":"OFFSET(AO397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.540188491170632}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8079245423763473},{"$f":"OFFSET(F398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9253894114817716},{"$f":"OFFSET(G398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3261932699595156},{"$f":"OFFSET(H398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4638737196049041},{"$f":"OFFSET(I398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7916111687242888},{"$f":"OFFSET(J398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8537201550292477},{"$f":"OFFSET(K398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8822573565795402},{"$f":"OFFSET(L398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9110799301453358},{"$f":"OFFSET(M398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7123647804271869},{"$f":"OFFSET(N398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3820750359958645},{"$f":"OFFSET(O398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9350835674350932},{"$f":"OFFSET(P398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3847978103325094},{"$f":"OFFSET(Q398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7432941110426139},{"$f":"OFFSET(R398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.0214402925966066},{"$f":"OFFSET(S398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2290074428577782},{"$f":"OFFSET(T398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3747718436219873},{"$f":"OFFSET(U398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9123272071224182},{"$f":"OFFSET(V398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4834296601616179},{"$f":"OFFSET(W398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0856455985247333},{"$f":"OFFSET(X398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.7167179587805075},{"$f":"OFFSET(Y398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3745534114953246},{"$f":"OFFSET(Z398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0572104834890572},{"$f":"OFFSET(AA398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7628885417372855},{"$f":"OFFSET(AB398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4899175764135446},{"$f":"OFFSET(AC398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2367487250996363},{"$f":"OFFSET(AD398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0019454843975035},{"$f":"OFFSET(AE398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7841755590765422},{"$f":"OFFSET(AF398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5822033025076543},{"$f":"OFFSET(AG398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3948827054903865},{"$f":"OFFSET(AH398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2211508936910862},{"$f":"OFFSET(AI398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0600220967959708},{"$f":"OFFSET(AJ398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9105820551594961},{"$f":"OFFSET(AK398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7719828322108626},{"$f":"OFFSET(AL398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6434380031837506},{"$f":"OFFSET(AM398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5242181928697118},{"$f":"OFFSET(AN398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4136469370760023},{"$f":"OFFSET(AO398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3110968443054023}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":226.66281191136088},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":226.66281191136088},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":226.66281191136088},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":226.66281191136088},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":226.66281191136088},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":226.66281191136088},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":226.66281191136088},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":226.66281191136088},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":208.13864069056544},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":191.12836986006224},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":175.50827488910659},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":161.16474271769931},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":147.99344538981828},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":135.89858122203185},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":124.79217798811909},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.59345305139722},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":105.22822579066602},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":96.62837804603862},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":88.731358660200613},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":81.479728511369032},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.820742728739745},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.705967051659258},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.090925542101957},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.934777088083003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.200018345047773},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.852210954576897},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.859731056326588},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.193539271274538},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.826969483240411},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.735534882378872},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.896749859899202},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.289966458558897},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.896224189351194},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.698112122025023},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.679642246350362},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.82613318301944},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.124103398353185}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.6563658411039608E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11425858999030002},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17310176383530454},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2331103752982101},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29430184881399024},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35669384076255622},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42030424236521208},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.48515118261584478},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49000269444200328},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49490272138642333},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49985174860028758},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50485026608629047},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50989876874715345},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51499775643462498},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5201477339989713},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.52534921133896095},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5306027034523505},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.53590873048687404},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.54126781779174282},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.54668049596966017},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.55214730092935682},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.55766877393865044},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.56324546167803691},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.56887791629481732},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5745666954577654},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.58031236241234307},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.58611548603646646},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59197664089683122},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59789640730579952}]
[null,null,"Revenues ($MM)",null,{"$f":"E401*E402","v":0},{"$f":"F401*F402","v":0},{"$f":"G401*G402","v":0},{"$f":"H401*H402","v":0},{"$f":"I401*I402","v":0},{"$f":"J401*J402","v":0},{"$f":"K401*K402","v":0},{"$f":"L401*L402","v":0},{"$f":"M401*M402","v":11.773082974159253},{"$f":"N401*N402","v":21.838058047355265},{"$f":"O401*O402","v":30.380791950995839},{"$f":"P401*P402","v":37.569173659762363},{"$f":"Q401*Q402","v":43.554744590575822},{"$f":"R401*R402","v":48.47418689026874},{"$f":"S401*S402","v":52.450681822401094},{"$f":"T401*T402","v":55.59514926791865},{"$f":"U401*U402","v":51.562114168777846},{"$f":"V401*V402","v":47.821647258140636},{"$f":"W401*W402","v":44.352524781980549},{"$f":"X401*X402","v":41.13506261960336},{"$f":"Y401*Y402","v":38.151004594131933},{"$f":"Z401*Z402","v":35.38341888527578},{"$f":"AA401*AA402","v":32.816601956622151},{"$f":"AB401*AB402","v":30.435989452322911},{"$f":"AC401*AC402","v":28.228073557596989},{"$f":"AD401*AD402","v":26.180326354144267},{"$f":"AE401*AE402","v":24.281128735582367},{"$f":"AF401*AF402","v":22.519704479566037},{"$f":"AG401*AG402","v":20.886059102508341},{"$f":"AH401*AH402","v":19.370923149959449},{"$f":"AI401*AI402","v":17.965699600867787},{"$f":"AJ401*AJ402","v":16.662415087290075},{"$f":"AK401*AK402","v":15.453674652766731},{"$f":"AL401*AL402","v":14.332619792657269},{"$f":"AM401*AM402","v":13.292889538352821},{"$f":"AN401*AN402","v":12.32858436455388},{"$f":"AO401*AO402","v":11.43423271482}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4446890092169991},{"$f":"OFFSET(N404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.66417302756787},{"$f":"OFFSET(O404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.791771997445231},{"$f":"OFFSET(P404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.947910635329265},{"$f":"OFFSET(Q404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.241287753648507},{"$f":"OFFSET(R404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.769943791398106},{"$f":"OFFSET(S404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.622235168456299},{"$f":"OFFSET(T404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.877723364308338},{"$f":"OFFSET(U404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.984876414171822},{"$f":"OFFSET(V404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.301885061870266},{"$f":"OFFSET(W404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.813525767167445},{"$f":"OFFSET(X404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.505679350062039},{"$f":"OFFSET(Y404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.365250877258887},{"$f":"OFFSET(Z404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.380095360310484},{"$f":"OFFSET(AA404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.538948843833023},{"$f":"OFFSET(AB404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.83136449278533},{"$f":"OFFSET(AC404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.247653316163898},{"$f":"OFFSET(AD404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.778829190774857},{"$f":"OFFSET(AE404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.41655787314269},{"$f":"OFFSET(AF404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.153109710244511},{"$f":"OFFSET(AG404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.981315780746407},{"$f":"OFFSET(AH404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.894527217882919},{"$f":"OFFSET(AI404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.886577483174221},{"$f":"OFFSET(AJ404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.951747376918355},{"$f":"OFFSET(AK404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.084732586924964},{"$f":"OFFSET(AL404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.280613591359002},{"$f":"OFFSET(AM404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.5348277449204062},{"$f":"OFFSET(AN404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.8431433899740721},{"$f":"OFFSET(AO404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.201635845734403}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.3374877073115623},{"$f":"OFFSET(N405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.62601071942798059},{"$f":"OFFSET(O405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.87089710013560462},{"$f":"OFFSET(P405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0769595620665018},{"$f":"OFFSET(Q405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.248542198052742},{"$f":"OFFSET(R405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3895631444453707},{"$f":"OFFSET(S405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5035535206898083},{"$f":"OFFSET(T405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5936929609054966},{"$f":"OFFSET(U405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4780818017806041},{"$f":"OFFSET(V405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.370857415040404},{"$f":"OFFSET(W405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2714113996311831},{"$f":"OFFSET(X405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1791794896951264},{"$f":"OFFSET(Y405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0936383528738307},{"$f":"OFFSET(Z405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0143026208722641},{"$f":"OFFSET(AA405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.94072213543432115},{"$f":"OFFSET(AB405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.87247939410338593},{"$f":"OFFSET(AC405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.80918718127490885},{"$f":"OFFSET(AD405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.75048637109937577},{"$f":"OFFSET(AE405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.69604388976913545},{"$f":"OFFSET(AF405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.64555082562691346},{"$f":"OFFSET(AG405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.59872067637259641},{"$f":"OFFSET(AH405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.55528772342277144},{"$f":"OFFSET(AI405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.51500552419899248},{"$f":"OFFSET(AJ405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.47764551378987391},{"$f":"OFFSET(AK405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.44299570805271554},{"$f":"OFFSET(AL405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.41085950079593753},{"$f":"OFFSET(AM405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.38105454821742785},{"$f":"OFFSET(AN405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35341173426900047},{"$f":"OFFSET(AO405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32777421107635052}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F408,0,-1)+1","v":2012},{"$f":"OFFSET(G408,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",E379:E406)),\n0)","v":2.7824814281256387},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",F379:F406)),\n0)","v":2.9632654205335558},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",G379:G406)),\n0)","v":3.5801215261924537},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",H379:H406)),\n0)","v":3.7920182537244234},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",I379:I406)),\n0)","v":4.2964216976188903},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",J379:J406)),\n0)","v":4.3920103667599744},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",K379:K406)),\n0)","v":4.4359304704275742},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",L379:L406)),\n0)","v":4.4802897751318502},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",M379:M406)),\n0)","v":4.5250926728831686},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",N379:N406)),\n0)","v":4.5703435996120003},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",O379:O406)),\n0)","v":4.61604703560812},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",P379:P406)),\n0)","v":4.6622075059642016},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",Q379:Q406)),\n0)","v":4.7088295810238439},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",R379:R406)),\n0)","v":4.755917876834082},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",S379:S406)),\n0)","v":4.8034770556024231},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",T379:T406)),\n0)","v":4.8515118261584469},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",U379:U406)),\n0)","v":4.9000269444200324},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",V379:V406)),\n0)","v":4.9490272138642331},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",W379:W406)),\n0)","v":4.9985174860028749},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",X379:X406)),\n0)","v":5.0485026608629049},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",Y379:Y406)),\n0)","v":5.0989876874715341},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",Z379:Z406)),\n0)","v":5.1499775643462504},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AA379:AA406)),\n0)","v":5.2014773399897134},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AB379:AB406)),\n0)","v":5.2534921133896093},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AC379:AC406)),\n0)","v":5.3060270345235052},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AD379:AD406)),\n0)","v":5.3590873048687406},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AE379:AE406)),\n0)","v":5.412678177917428},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AF379:AF406)),\n0)","v":5.466804959696602},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AG379:AG406)),\n0)","v":5.521473009293568},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AH379:AH406)),\n0)","v":5.5766877393865046},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AI379:AI406)),\n0)","v":5.6324546167803682},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AJ379:AJ406)),\n0)","v":5.6887791629481734},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AK379:AK406)),\n0)","v":5.7456669545776542},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AL379:AL406)),\n0)","v":5.8031236241234305},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AM379:AM406)),\n0)","v":5.8611548603646648},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AN379:AN406)),\n0)","v":5.9197664089683126},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AO379:AO406)),\n0)","v":5.9789640730579947}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",E379:E406)),\n0)","v":548.57789997696773},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",F379:F406)),\n0)","v":584.22022337295675},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",G379:G406)),\n0)","v":705.83599539925228},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",H379:H406)),\n0)","v":747.61232519843566},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",I379:I406)),\n0)","v":847.05758265669419},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",J379:J406)),\n0)","v":865.90329025026938},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",K379:K406)),\n0)","v":874.56232315277214},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",L379:L406)),\n0)","v":883.30794638429984},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",M379:M406)),\n0)","v":828.44823329786277},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",N379:N406)),\n0)","v":776.89950135766287},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",O379:O406)),\n0)","v":728.47007198001847},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",P379:P406)),\n0)","v":682.97865247215827},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",Q379:Q406)),\n0)","v":640.25383789039279},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",R379:R406)),\n0)","v":600.13363051611691},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",S379:S406)),\n0)","v":562.46497701499732},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",T379:T406)),\n0)","v":527.10332324251419},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",U379:U406)),\n0)","v":488.86570302737186},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",V379:V406)),\n0)","v":453.40195187213828},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",W379:W406)),\n0)","v":420.51084518390655},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",X379:X406)),\n0)","v":390.00575579160761},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",Y379:Y406)),\n0)","v":361.71359500623964},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",Z379:Z406)),\n0)","v":335.4738304996917},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AA379:AA406)),\n0)","v":311.13757542951765},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AB379:AB406)),\n0)","v":288.56674364126815},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AC379:AC406)),\n0)","v":267.63326615492247},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AD379:AD406)),\n0)","v":248.21836448969117},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AE379:AE406)),\n0)","v":230.21187670396776},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AF379:AF406)),\n0)","v":213.51163232631762},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AG379:AG406)),\n0)","v":198.02287263080612},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AH379:AH406)),\n0)","v":183.65771296725279},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AI379:AI406)),\n0)","v":170.33464409562592},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AJ379:AJ406)),\n0)","v":157.97806969510117},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AK379:AK406)),\n0)","v":146.51787742356942},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AL379:AL406)),\n0)","v":135.88904109374494},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AM379:AM406)),\n0)","v":126.03125170858522},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AN379:AN406)),\n0)","v":116.88857526248235},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AO379:AO406)),\n0)","v":108.40913536655992}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",E380:E407)),\n0)","v":391.30724709636172},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",F380:F407)),\n0)","v":416.73134720828432},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",G380:G407)),\n0)","v":503.48134744910055},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",H380:H407)),\n0)","v":533.28090847442525},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",I380:I407)),\n0)","v":604.21641268342444},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",J380:J407)),\n0)","v":617.65928371110249},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",K380:K407)),\n0)","v":623.83587654821349},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",L380:L407)),\n0)","v":630.07423531369568},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",M380:M407)),\n0)","v":591.24222753735239},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",N380:N407)),\n0)","v":554.72844400741951},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",O380:O407)),\n0)","v":520.4008957026881},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",P380:P407)),\n0)","v":488.13454374143583},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",Q380:Q407)),\n0)","v":457.8109856036163},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",R380:R407)),\n0)","v":429.31815030282667},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",S380:S407)),\n0)","v":402.55000286081201},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",T380:T407)),\n0)","v":377.40625833899134},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",U380:U407)),\n0)","v":350.02810203291807},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",V380:V407)),\n0)","v":324.63603744143023},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",W380:W407)),\n0)","v":301.08598764953604},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",X380:X407)),\n0)","v":279.24432750400314},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",Y380:Y407)),\n0)","v":258.98712541192253},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",Z380:Z407)),\n0)","v":240.19944014142723},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AA380:AA407)),\n0)","v":222.77466863454762},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AB380:AB407)),\n0)","v":206.61394113163487},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AC380:AC407)),\n0)","v":191.62556017523113},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AD380:AD407)),\n0)","v":177.72448031024385},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AE380:AE407)),\n0)","v":164.83182552819466},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AF380:AF407)),\n0)","v":152.8744417174766},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AG380:AG407)),\n0)","v":141.78448158018242},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AH380:AH407)),\n0)","v":131.49901966028196},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AI380:AI407)),\n0)","v":121.95969529878488},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AJ380:AJ407)),\n0)","v":113.11238148998194},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AK380:AK407)),\n0)","v":104.90687775982568},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AL380:AL407)),\n0)","v":97.296625323813231},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AM380:AM407)),\n0)","v":90.238442908151896},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AN380:AN407)),\n0)","v":83.692281735231035},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AO380:AO407)),\n0)","v":77.620998283166585}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",E379:E406)),\n0)","v":18.079245423763471},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",F379:F406)),\n0)","v":19.253894114817712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",G379:G406)),\n0)","v":23.26193269959515},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",H379:H406)),\n0)","v":24.638737196049036},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",I379:I406)),\n0)","v":27.916111687242879},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",J379:J406)),\n0)","v":28.537201550292469},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",K379:K406)),\n0)","v":28.822573565795398},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",L379:L406)),\n0)","v":29.110799301453348},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",M379:M406)),\n0)","v":26.999016584924991},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",N379:N406)),\n0)","v":25.040428777119224},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",O379:O406)),\n0)","v":23.223922670282789},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",P379:P406)),\n0)","v":21.539191241330034},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",Q379:Q406)),\n0)","v":19.976675168843872},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",R379:R406)),\n0)","v":18.527508592604942},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",S379:S406)),\n0)","v":17.183468807883521},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",T379:T406)),\n0)","v":15.936929609054966},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",U379:U406)),\n0)","v":14.780818017806041},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",V379:V406)),\n0)","v":13.708574150404043},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",W379:W406)),\n0)","v":12.714113996311832},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",X379:X406)),\n0)","v":11.791794896951268},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",Y379:Y406)),\n0)","v":10.936383528738309},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",Z379:Z406)),\n0)","v":10.143026208722642},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AA379:AA406)),\n0)","v":9.4072213543432106},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AB379:AB406)),\n0)","v":8.7247939410338606},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AC379:AC406)),\n0)","v":8.0918718127490905},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AD379:AD406)),\n0)","v":7.5048637109937584},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AE379:AE406)),\n0)","v":6.9604388976913549},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AF379:AF406)),\n0)","v":6.4555082562691348},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AG379:AG406)),\n0)","v":5.9872067637259656},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AH379:AH406)),\n0)","v":5.5528772342277142},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AI379:AI406)),\n0)","v":5.150055241989925},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AJ379:AJ406)),\n0)","v":4.776455137898739},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AK379:AK406)),\n0)","v":4.4299570805271564},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AL379:AL406)),\n0)","v":4.1085950079593756},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AM379:AM406)),\n0)","v":3.8105454821742786},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AN379:AN406)),\n0)","v":3.534117342690005},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AO379:AO406)),\n0)","v":3.2777421107635054}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E418=Announcement_Year,\"Ancmt Yr\",\nIF(E418=Base_Year,\"Base Yr\",\nIF(E418=Standard_Year,\"Std Yr\",\nIF(E418=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J418=Announcement_Year,\"Ancmt Yr\",\nIF(J418=Base_Year,\"Base Yr\",\nIF(J418=Standard_Year,\"Std Yr\",\nIF(J418=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG11",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F418,0,-1)+1","v":2012},{"$f":"OFFSET(G418,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE418,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.377000000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.377000000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.377000000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.377000000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.377000000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.377000000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.377000000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.377000000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.279197592556905},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.598016526078148},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.299408140401169},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.352106425086006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.727400605489429},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.398926314395538},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.342473830285805},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.53581198746582},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.958526477255706},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.591871364124923},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.418632736771041},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.423003502406129},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.590468413564551},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.907698491172479},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.362454075963228},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.943495803081147},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.640502852346007},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.443997879569709},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.345278082911802},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.33635190288355},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.40988089558692},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.5591263564023006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.7779003058913698},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0605204814100944},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.4017690070625513},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.7968544413806278},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2413769266827357},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.731296186624653},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2629021391721533}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61090382083253558},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.85340038117371786},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1349256610310594},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.99826464957143979},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81202189007503978},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6506309532923028},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.65713726282522589},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66370863545347814},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5865525065820113},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50778688426956986},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42738729426022126},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34532893376225876},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26158666732491098},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17613502266544007},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.8948186446047239E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E420*E421","v":38.106347632071071},{"$f":"F420*F421","v":53.232555576473004},{"$f":"G420*G421","v":70.79325795813439},{"$f":"H420*H421","v":62.268754046317703},{"$f":"I420*I421","v":50.651489437210756},{"$f":"J420*J421","v":40.584406973513971},{"$f":"K420*K421","v":40.990251043249117},{"$f":"L420*L421","v":41.400153553681605},{"$f":"M420*M421","v":33.597256922920558},{"$f":"N420*N421","v":26.708582930536569},{"$f":"O420*O421","v":20.642553359496162},{"$f":"P420*P421","v":15.316065621885176},{"$f":"Q420*Q421","v":10.653744993196542},{"$f":"R420*R421","v":6.5872607340491811},{"$f":"S420*S421","v":3.05470076527476},{"$f":"T420*T421","v":0},{"$f":"U420*U421","v":0},{"$f":"V420*V421","v":0},{"$f":"W420*W421","v":0},{"$f":"X420*X421","v":0},{"$f":"Y420*Y421","v":0},{"$f":"Z420*Z421","v":0},{"$f":"AA420*AA421","v":0},{"$f":"AB420*AB421","v":0},{"$f":"AC420*AC421","v":0},{"$f":"AD420*AD421","v":0},{"$f":"AE420*AE421","v":0},{"$f":"AF420*AF421","v":0},{"$f":"AG420*AG421","v":0},{"$f":"AH420*AH421","v":0},{"$f":"AI420*AI421","v":0},{"$f":"AJ420*AJ421","v":0},{"$f":"AK420*AK421","v":0},{"$f":"AL420*AL421","v":0},{"$f":"AM420*AM421","v":0},{"$f":"AN420*AN421","v":0},{"$f":"AO420*AO421","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.10385069263204},{"$f":"OFFSET(F423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.862648298460002},{"$f":"OFFSET(G423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.3530254924611},{"$f":"OFFSET(H423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.289813045929392},{"$f":"OFFSET(I423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.026816852690722},{"$f":"OFFSET(J423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.866416631683702},{"$f":"OFFSET(K423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.15508079800054},{"$f":"OFFSET(L423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.446631605980546},{"$f":"OFFSET(M423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.896675800922075},{"$f":"OFFSET(N423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.996977903801792},{"$f":"OFFSET(O423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.68240119920581},{"$f":"OFFSET(P423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.893837421058775},{"$f":"OFFSET(Q423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.5776748903101652},{"$f":"OFFSET(R423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6853120937479646},{"$f":"OFFSET(S423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1727129099875921},{"$f":"OFFSET(T423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3337221671224875},{"$f":"OFFSET(F424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8631394451765551},{"$f":"OFFSET(G424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4777640285347036},{"$f":"OFFSET(H424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1794063916211193},{"$f":"OFFSET(I424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7728021303023764},{"$f":"OFFSET(J424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.420454244072989},{"$f":"OFFSET(K424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.434658786513719},{"$f":"OFFSET(L424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4490053743788562},{"$f":"OFFSET(M424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1759039923022196},{"$f":"OFFSET(N424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.93480040256877983},{"$f":"OFFSET(O424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.72248936758236559},{"$f":"OFFSET(P424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.53606229676598116},{"$f":"OFFSET(Q424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37288107476187893},{"$f":"OFFSET(R424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.23055412569172129},{"$f":"OFFSET(S424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1069145267846166},{"$f":"OFFSET(T424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.435600000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.435600000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.435600000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.435600000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.435600000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.435600000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.435600000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.435600000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.251282793375808},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.490657408045962},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.119097344072848},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.104805975586928},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.418585277419318},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.033623452706436},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.925299916771863},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.071006218832046},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.449981598996459},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.04316198448279},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.833041326718391},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.803544270760604},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.939909230894646},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.228581021957144},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.657112265437146},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.214072853230107},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.888966810527602},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.672155953143502},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.554789783996664},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.528741118850853},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.586546973084529},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7213542795292138},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.9268700425541869},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1973155658421888},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.5273844209310674},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.9122038508047021},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3472993278015188},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8285620080517955},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3522188457230877}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.4887230566660285},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68272030493897429},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.90794052882484755},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79861171965715183},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64961751206003182},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.52050476263384227},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.52570981026018071},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.53096690836278249},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.55303522049161069},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.57549180217217921},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5983422119643097},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62159208077206574},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64524711273478053},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66931308612867235},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.69379585427916857},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.7187013464840617},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.72588835994890233},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.73314724354839134},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.74047871598387527},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.74788350314371399},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.75536233817515108},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76291596155690256},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77054512117247154},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77825057238419626},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.78603307810803824},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79389340888911863},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.80183234297800987},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.80985066640779002},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81794917307186787},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.82612866480258651},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.83438995145061234},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.84273385096511844},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.8511611894747696},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.85967280136951729},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.86826952938321245},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.87695222467704459},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.885721746923815}]
[null,null,"Revenues ($MM)",null,{"$f":"E427*E428","v":31.002440333443516},{"$f":"F427*F428","v":43.308772175986796},{"$f":"G427*G428","v":57.5957522103215},{"$f":"H427*H428","v":50.660413603483221},{"$f":"I427*I428","v":41.208876648035357},{"$f":"J427*J428","v":33.018531920535366},{"$f":"K427*K428","v":33.348717239740722},{"$f":"L427*L428","v":33.682204412138127},{"$f":"M427*M428","v":32.215011023553757},{"$f":"N427*N428","v":30.783434831131},{"$f":"O427*O428","v":29.390029354542797},{"$f":"P427*P428","v":28.036790199185383},{"$f":"Q427*Q428","v":26.725222563814103},{"$f":"R427*R428","v":25.456401889786797},{"$f":"S427*S428","v":24.23102829171291},{"$f":"T427*T428","v":23.049475352573307},{"$f":"U427*U428","v":21.377398843420892},{"$f":"V427*V428","v":19.826619665756201},{"$f":"W427*W428","v":18.388338555582944},{"$f":"X427*X428","v":17.05439457330921},{"$f":"Y427*Y428","v":15.81721879782401},{"$f":"Z427*Z428","v":14.669791379741243},{"$f":"AA427*AA428","v":13.605601710127198},{"$f":"AB427*AB428","v":12.61861147870539},{"$f":"AC427*AC428","v":11.703220411927433},{"$f":"AD427*AD428","v":10.854234496504752},{"$f":"AE427*AE428","v":10.066836508098428},{"$f":"AF427*AF428","v":9.3365586779442538},{"$f":"AG427*AG428","v":8.6592573423209753},{"$f":"AH427*AH428","v":8.03108943102038},{"$f":"AI427*AI428","v":7.4484906614127135},{"$f":"AJ427*AJ428","v":6.9081553143784964},{"$f":"AK427*AK428","v":6.4070174773535369},{"$f":"AL427*AL428","v":5.9422336480584432},{"$f":"AM427*AM428","v":5.5111666002046054},{"$f":"AN427*AN428","v":5.1113704196291243},{"$f":"AO427*AO428","v":4.7405766259524178}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.069171768871797},{"$f":"OFFSET(F430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.829467679669797},{"$f":"OFFSET(G430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.999693411740516},{"$f":"OFFSET(H430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.062753695272669},{"$f":"OFFSET(I430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.334651316680006},{"$f":"OFFSET(J430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.504332067827701},{"$f":"OFFSET(K430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.73937538850598},{"$f":"OFFSET(L430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.976769142391039},{"$f":"OFFSET(M430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.932343524195677},{"$f":"OFFSET(N430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.913272104300905},{"$f":"OFFSET(O430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.921372612655432},{"$f":"OFFSET(P430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.95806562640734},{"$f":"OFFSET(Q430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.024422625398884},{"$f":"OFFSET(R430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.121209165495934},{"$f":"OFFSET(S430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.248923625194099},{"$f":"OFFSET(T430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.407831940557969},{"$f":"OFFSET(U430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.217559713781892},{"$f":"OFFSET(V430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.11363332349214},{"$f":"OFFSET(W430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.089788989596386},{"$f":"OFFSET(X430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.140217324971815},{"$f":"OFFSET(Y430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.259530372467088},{"$f":"OFFSET(Z430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.442731033136855},{"$f":"OFFSET(AA430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.6851847122417123},{"$f":"OFFSET(AB430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.9825930221304908},{"$f":"OFFSET(AC430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3309693927924808},{"$f":"OFFSET(AD430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7266164516917666},{"$f":"OFFSET(AE430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.1661050445346399},{"$f":"OFFSET(AF430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6462547779320511},{"$f":"OFFSET(AG430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.1641159735543853},{"$f":"OFFSET(AH430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7169529313847152},{"$f":"OFFSET(AI430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3022284071047636},{"$f":"OFFSET(AJ430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.917589215536756},{"$f":"OFFSET(AK430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5608528784538267},{"$f":"OFFSET(AL430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2299952409973862},{"$f":"OFFSET(AM430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9231389864358861},{"$f":"OFFSET(AN430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6385429840966359},{"$f":"OFFSET(AO430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3745924100298774}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.06697773369799},{"$f":"OFFSET(F431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4905115561412439},{"$f":"OFFSET(G431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9822112228277631},{"$f":"OFFSET(H431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7435251132968956},{"$f":"OFFSET(I431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4182417042419011},{"$f":"OFFSET(J431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1363633952583914},{"$f":"OFFSET(K431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1477270292109751},{"$f":"OFFSET(L431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1592042995030849},{"$f":"OFFSET(M431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1087094784563785},{"$f":"OFFSET(N431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0594404562446174},{"$f":"OFFSET(O431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0114851146153117},{"$f":"OFFSET(P431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.96491213417876609},{"$f":"OFFSET(Q431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.91977331774596804},{"$f":"OFFSET(R431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.87610567762854108},{"$f":"OFFSET(S431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.83393330892000961},{"$f":"OFFSET(T431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.7932690688250964},{"$f":"OFFSET(U431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.7357230051889202},{"$f":"OFFSET(V431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.68235150169905556},{"$f":"OFFSET(W431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.63285172352521146},{"$f":"OFFSET(X431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.58694280436341417},{"$f":"OFFSET(Y431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.5443642527747099},{"$f":"OFFSET(Z431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.50487447413272957},{"$f":"OFFSET(AA431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.46824939979350949},{"$f":"OFFSET(AB431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.43428121570935269},{"$f":"OFFSET(AC431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.40277718327276657},{"$f":"OFFSET(AD431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37355854569983871},{"$f":"OFFSET(AE431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.34645951374776857},{"$f":"OFFSET(AF431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32132632501142111},{"$f":"OFFSET(AG431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.29801637146126847},{"$f":"OFFSET(AH431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2763973902722846},{"$f":"OFFSET(AI431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25634671335248549},{"$f":"OFFSET(AJ431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.23775057131286786},{"$f":"OFFSET(AK431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2205034479294096},{"$f":"OFFSET(AL431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20450748143428854},{"$f":"OFFSET(AM431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18967190923919208},{"$f":"OFFSET(AN431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17591255294002431},{"$f":"OFFSET(AO431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1631513406808825}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.125600000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.125600000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.125600000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.125600000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.125600000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.125600000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.125600000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.125600000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.557989379282347},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":57.445395492713494},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.750631790719559},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.439550819578358},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.480795849260637},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.845572799653475},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.507440806267034},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.44211990210016},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.627314416835237},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.042550808853086},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.669028750535762},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.489484383723472},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.488064750711533},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.650212487458838},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.962559940321601},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.412831936168541},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.98975649867392},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.682982861381827},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.483006181208079},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.381098404781948},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.369244784782794},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.440085584521869},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.5868625467565458},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.8033697373767819},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0839084064244933},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.4232455381265545},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.8165757884543563},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2594865333619198},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.747925773480393}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12218076416650712},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17068007623474357},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22698513220621189},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19965292991428796},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16240437801500796},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13012619065846057},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13142745256504518},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13274172709069562},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18434507349720355},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23696721265913256},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29062336009695044},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34532893376225876},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40109955656486351},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45795105893014409},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51589948138707409},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.57496107718724943},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.58071068795912184},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.58651779483871314},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59238297278710028},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59830680251497126},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.60428987054012095},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61033276924552204},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6164360969379773},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62260045790735707},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62882646248643059},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.63511472711129491},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64146587438240799},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64788053312623206},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.65435933845749439},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66090293184206927},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66751196116048994},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.67418708077209477},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6809289515798157},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68773824109561388},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.69461562350657002},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.70156177974163569},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.70857739753905202}]
[null,null,"Revenues ($MM)",null,{"$f":"E434*E435","v":8.3236378673017981},{"$f":"F434*F435","v":11.627682601537648},{"$f":"G434*G435","v":15.46349832262751},{"$f":"H434*H435","v":13.601475642168817},{"$f":"I434*I435","v":11.063895694899227},{"$f":"J434*J435","v":8.8649248143220216},{"$f":"K434*K435","v":8.9535740624652433},{"$f":"L434*L435","v":9.0431098030898944},{"$f":"M434*M435","v":11.532257149961083},{"$f":"N434*N435","v":13.612675250009813},{"$f":"O434*O435","v":15.330565858255932},{"$f":"P434*P435","v":16.727578436447743},{"$f":"Q434*Q435","v":17.841227490790665},{"$f":"R434*R435","v":18.705273316209599},{"$f":"S434*S435","v":19.350069260109542},{"$f":"T434*T435","v":19.802878359523909},{"$f":"U434*U435","v":18.366319513299842},{"$f":"V434*V435","v":17.033972856899798},{"$f":"W434*W435","v":15.798278532587021},{"$f":"X434*X435","v":14.652225096865912},{"$f":"Y434*Y435","v":13.58930973690533},{"$f":"Z434*Z435","v":12.603501372979212},{"$f":"AA434*AA435","v":11.689206437564291},{"$f":"AB434*AB435","v":10.841237136922384},{"$f":"AC434*AC435","v":10.054782015080535},{"$f":"AD434*AD435","v":9.3253786531863394},{"$f":"AE434*AE435","v":8.6488883493320525},{"$f":"AF434*AF435","v":8.0214726351784691},{"$f":"AG434*AG435","v":7.4395714961317871},{"$f":"AH434*AH435","v":6.8998831714926263},{"$f":"AI434*AI435","v":6.3993454199615112},{"$f":"AJ434*AJ435","v":5.9351181441994552},{"$f":"AK434*AK435","v":5.5045672758538888},{"$f":"AL434*AL435","v":5.1052498296120206},{"$f":"AM434*AM435","v":4.7349000414770117},{"$f":"AN434*AN435","v":4.3914165126141897},{"$f":"AO434*AO435","v":4.0728502858203797}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9449256168007247},{"$f":"OFFSET(F437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3047471867390517},{"$f":"OFFSET(G437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.044371315656871},{"$f":"OFFSET(H437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7144736785181749},{"$f":"OFFSET(I437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9020781522225292},{"$f":"OFFSET(J437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3315246842615371},{"$f":"OFFSET(K437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3948399311041531},{"$f":"OFFSET(L437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4587883304151941},{"$f":"OFFSET(M437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.2365922260576365},{"$f":"OFFSET(N437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7224726852762196},{"$f":"OFFSET(O437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.949428019787222},{"$f":"OFFSET(P437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.947205193120391},{"$f":"OFFSET(Q437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.742597892422825},{"$f":"OFFSET(R437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.359718464402714},{"$f":"OFFSET(S437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.820245938760822},{"$f":"OFFSET(T437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.143652177420449},{"$f":"OFFSET(U437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.11763018786367},{"$f":"OFFSET(V437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.166038841103289},{"$f":"OFFSET(W437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.283478720125368},{"$f":"OFFSET(X437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.464942097453978},{"$f":"OFFSET(Y437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7057845208439097},{"$f":"OFFSET(Z437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.001698460230541},{"$f":"OFFSET(AA437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3486888664071994},{"$f":"OFFSET(AB437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.743050502747729},{"$f":"OFFSET(AC437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.1813469213523344},{"$f":"OFFSET(AD437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6603909643254555},{"$f":"OFFSET(AE437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.1772266795480926},{"$f":"OFFSET(AF437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7291125483330045},{"$f":"OFFSET(AG437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3135059297950047},{"$f":"OFFSET(AH437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9280486336721916},{"$f":"OFFSET(AI437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.57055353973705},{"$f":"OFFSET(AJ437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2389921878746719},{"$f":"OFFSET(AK437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9314832684131051},{"$f":"OFFSET(AL437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6462819473988524},{"$f":"OFFSET(AM437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.381769966248207},{"$f":"OFFSET(AN437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1364464595988681},{"$f":"OFFSET(AO437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9089194392615467}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2667444334244975},{"$f":"OFFSET(F438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37262788903531097},{"$f":"OFFSET(G438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.49555280570694077},{"$f":"OFFSET(H438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.43588127832422391},{"$f":"OFFSET(I438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35456042606047528},{"$f":"OFFSET(J438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28409084881459784},{"$f":"OFFSET(K438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28693175730274378},{"$f":"OFFSET(L438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28980107487577123},{"$f":"OFFSET(M438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.36956982615212614},{"$f":"OFFSET(N438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.43624018786543051},{"$f":"OFFSET(O438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.49129276995600857},{"$f":"OFFSET(P438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.53606229676598116},{"$f":"OFFSET(Q438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.57175098130154767},{"$f":"OFFSET(R438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.59944072679847527},{"$f":"OFFSET(S438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.62010425535077629},{"$f":"OFFSET(T438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.63461525506007721},{"$f":"OFFSET(U438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.58857840415113616},{"$f":"OFFSET(V438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.54588120135924456},{"$f":"OFFSET(W438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.50628137882016921},{"$f":"OFFSET(X438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.46955424349073144},{"$f":"OFFSET(Y438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.43549140221976801},{"$f":"OFFSET(Z438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.40389957930618364},{"$f":"OFFSET(AA438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37459951983480766},{"$f":"OFFSET(AB438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.34742497256748217},{"$f":"OFFSET(AC438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32222174661821323},{"$f":"OFFSET(AD438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.29884683655987099},{"$f":"OFFSET(AE438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.27716761099821491},{"$f":"OFFSET(AF438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25706106000913692},{"$f":"OFFSET(AG438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.23841309716901482},{"$f":"OFFSET(AH438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22111791221782773},{"$f":"OFFSET(AI438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20507737068198845},{"$f":"OFFSET(AJ438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19020045705029431},{"$f":"OFFSET(AK438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17640275834352767},{"$f":"OFFSET(AL438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16360598514743083},{"$f":"OFFSET(AM438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15173752739135368},{"$f":"OFFSET(AN438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14073004235201944},{"$f":"OFFSET(AO438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13052107254470599}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.428724644315153},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.428724644315153},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.428724644315153},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.428724644315153},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.428724644315153},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.428724644315153},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.428724644315153},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.428724644315153},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.672889608245171},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.387454073653686},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.53397432392881},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.077148481134763},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.984559737126325},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.226440569273855},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.77545622581718},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.606505906025028},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.696540189040057},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.024393383474731},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.570629578349507},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.317401275622032},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.248319576068205},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.348334974309754},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.603627895948527},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.001508180627418},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.530322779905852},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.179370998588771},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.938826663015121},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.799666650195482},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.753605257954183},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.793033938715764},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.91096595858847},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1009855792214136},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3572013928087987},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6742034708223654},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0470240147926377},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4711012229315479},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.942246109779771}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6758643045200323E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.3852458951304655E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.1286475311226556E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.9065786752451758E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.7195555774970332E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10568101359926406},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12452746102446614},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14374026929681236},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14517767198978046},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14662944870967828},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14809574319677507},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14957670062874281},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15107246763503024},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15258319231138051},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15410902423449432},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15565011447683927},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15720661562160765},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15877868177782373},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.160366468595602},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16197013328155802},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1635898346143736},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16522573296051732},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16687799029012249},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16854677019302369},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17023223789495392},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17193456027390347},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17365390587664251},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17539044493540892},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17714434938476301}]
[null,null,"Revenues ($MM)",null,{"$f":"E441*E442","v":0},{"$f":"F441*F442","v":0},{"$f":"G441*G442","v":0},{"$f":"H441*H442","v":0},{"$f":"I441*I442","v":0},{"$f":"J441*J442","v":0},{"$f":"K441*K442","v":0},{"$f":"L441*L442","v":0},{"$f":"M441*M442","v":1.0838298716462262},{"$f":"N441*N442","v":2.0104113512508519},{"$f":"O441*O442","v":2.7968553277872377},{"$f":"P441*P442","v":3.458617658168917},{"$f":"Q441*Q442","v":4.009649243346054},{"$f":"R441*R442","v":4.4625330400499461},{"$f":"S441*S442","v":4.8286091138663423},{"$f":"T441*T442","v":5.1180887476505772},{"$f":"U441*U442","v":4.746807586765132},{"$f":"V441*V442","v":4.402460249661412},{"$f":"W441*W442","v":4.0830928778086593},{"$f":"X441*X442","v":3.786893351301468},{"$f":"Y441*Y442","v":3.5121810067244037},{"$f":"Z441*Z442","v":3.2573971009128759},{"$f":"AA441*AA442","v":3.0210959665007406},{"$f":"AB441*AB442","v":2.8019368090704164},{"$f":"AC441*AC442","v":2.5986760993617639},{"$f":"AD441*AD442","v":2.4101605173724527},{"$f":"AE441*AE442","v":2.235320408313954},{"$f":"AF441*AF442","v":2.0731637132916756},{"$f":"AG441*AG442","v":1.9227703402713567},{"$f":"AH441*AH442","v":1.7832869433920513},{"$f":"AI441*AI442","v":1.6539220810030613},{"$f":"AJ441*AJ442","v":1.5339417249510543},{"$f":"AK441*AK442","v":1.4226650956366678},{"$f":"AL441*AL442","v":1.3194607992083072},{"$f":"AM441*AM442","v":1.2237432449752401},{"$f":"AN441*AN442","v":1.134969322712033},{"$f":"AO441*AO442","v":1.0526353210010766}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.75555228537969843},{"$f":"OFFSET(N444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4014846155547531},{"$f":"OFFSET(O444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9497252198597779},{"$f":"OFFSET(P444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4110485826663686},{"$f":"OFFSET(Q444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.795180063435224},{"$f":"OFFSET(R444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1108914094339539},{"$f":"OFFSET(S444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3660879319054131},{"$f":"OFFSET(T444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.5678880525685837},{"$f":"OFFSET(U444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3090629943522596},{"$f":"OFFSET(V444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0690138645769807},{"$f":"OFFSET(W444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8463786023540019},{"$f":"OFFSET(X444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6398939546841858},{"$f":"OFFSET(Y444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4483883086440423},{"$f":"OFFSET(Z444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2707750435460112},{"$f":"OFFSET(AA444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1060463653525203},{"$f":"OFFSET(AB444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.953267588359723},{"$f":"OFFSET(AC444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8115718317046607},{"$f":"OFFSET(AD444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6801551006033426},{"$f":"OFFSET(AE444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5582717244102351},{"$f":"OFFSET(AF444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4452301256142825},{"$f":"OFFSET(AG444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3403888957643699},{"$f":"OFFSET(AH444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2431531560586442},{"$f":"OFFSET(AI444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1529711819473643},{"$f":"OFFSET(AJ444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0693312725969479},{"$f":"OFFSET(AK444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.99175884745227771},{"$f":"OFFSET(AL444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.91981375342288574},{"$f":"OFFSET(AM444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.85308776741375036},{"$f":"OFFSET(AN444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.7912022800298234},{"$f":"OFFSET(AO444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.73380614731142713}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3597256922920558E-2},{"$f":"OFFSET(N445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2320026837918652E-2},{"$f":"OFFSET(O445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.6698724109883871E-2},{"$f":"OFFSET(P445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10721245935319623},{"$f":"OFFSET(Q445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12429369158729296},{"$f":"OFFSET(R445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1383324754150328},{"$f":"OFFSET(S445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14968033749846324},{"$f":"OFFSET(T445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1586538137650193},{"$f":"OFFSET(U445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14714460103778404},{"$f":"OFFSET(V445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13647030033981114},{"$f":"OFFSET(W445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1265703447050423},{"$f":"OFFSET(X445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11738856087268286},{"$f":"OFFSET(Y445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.108872850554942},{"$f":"OFFSET(Z445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10097489482654591},{"$f":"OFFSET(AA445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.3649879958701915E-2},{"$f":"OFFSET(AB445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.6856243141870543E-2},{"$f":"OFFSET(AC445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0555436654553308E-2},{"$f":"OFFSET(AD445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.4711709139967747E-2},{"$f":"OFFSET(AE445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.9291902749553727E-2},{"$f":"OFFSET(AF445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.426526500228423E-2},{"$f":"OFFSET(AG445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9603274292253705E-2},{"$f":"OFFSET(AH445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5279478054456932E-2},{"$f":"OFFSET(AI445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.1269342670497112E-2},{"$f":"OFFSET(AJ445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.7550114262573578E-2},{"$f":"OFFSET(AK445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.4100689585881918E-2},{"$f":"OFFSET(AL445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0901496286857707E-2},{"$f":"OFFSET(AM445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7934381847838421E-2},{"$f":"OFFSET(AN445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.518251058800486E-2},{"$f":"OFFSET(AO445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2630268136176498E-2}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F448,0,-1)+1","v":2012},{"$f":"OFFSET(G448,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",E419:E446)),\n0)","v":1.2218076416650712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",F419:F446)),\n0)","v":1.7068007623474357},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",G419:G446)),\n0)","v":2.2698513220621188},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",H419:H446)),\n0)","v":1.9965292991428796},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",I419:I446)),\n0)","v":1.6240437801500796},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",J419:J446)),\n0)","v":1.3012619065846056},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",K419:K446)),\n0)","v":1.3142745256504518},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",L419:L446)),\n0)","v":1.3274172709069563},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",M419:M446)),\n0)","v":1.3406914436160258},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",N419:N446)),\n0)","v":1.3540983580521864},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",O419:O446)),\n0)","v":1.3676393416327079},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",P419:P446)),\n0)","v":1.381315735049035},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",Q419:Q446)),\n0)","v":1.3951288923995255},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",R419:R446)),\n0)","v":1.4090801813235205},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",S419:S446)),\n0)","v":1.4231709831367561},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",T419:T446)),\n0)","v":1.4374026929681236},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",U419:U446)),\n0)","v":1.4517767198978044},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",V419:V446)),\n0)","v":1.4662944870967827},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",W419:W446)),\n0)","v":1.4809574319677508},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",X419:X446)),\n0)","v":1.495767006287428},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",Y419:Y446)),\n0)","v":1.5107246763503022},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",Z419:Z446)),\n0)","v":1.5258319231138051},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AA419:AA446)),\n0)","v":1.5410902423449431},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AB419:AB446)),\n0)","v":1.5565011447683925},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AC419:AC446)),\n0)","v":1.5720661562160765},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AD419:AD446)),\n0)","v":1.5877868177782375},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AE419:AE446)),\n0)","v":1.6036646859560197},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AF419:AF446)),\n0)","v":1.61970133281558},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AG419:AG446)),\n0)","v":1.635898346143736},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AH419:AH446)),\n0)","v":1.6522573296051732},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AI419:AI446)),\n0)","v":1.6687799029012249},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AJ419:AJ446)),\n0)","v":1.6854677019302369},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AK419:AK446)),\n0)","v":1.7023223789495392},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AL419:AL446)),\n0)","v":1.7193456027390348},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AM419:AM446)),\n0)","v":1.7365390587664249},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AN419:AN446)),\n0)","v":1.7539044493540892},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AO419:AO446)),\n0)","v":1.77144349384763}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",E419:E446)),\n0)","v":77.432425832816378},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",F419:F446)),\n0)","v":108.16901035399745},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",G419:G446)),\n0)","v":143.8525084910834},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",H419:H446)),\n0)","v":126.53064329196974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",I419:I446)),\n0)","v":102.92426178014534},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",J419:J446)),\n0)","v":82.467863708371368},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",K419:K446)),\n0)","v":83.292542345455075},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",L419:L446)),\n0)","v":84.12546776890963},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",M419:M446)),\n0)","v":78.428354968081635},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",N419:N446)),\n0)","v":73.115104362928236},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",O419:O446)),\n0)","v":68.160003900082131},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",P419:P446)),\n0)","v":63.539051915687224},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",Q419:Q446)),\n0)","v":59.229844291147366},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",R419:R446)),\n0)","v":55.211468980095525},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",S419:S446)),\n0)","v":51.464407430963554},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",T419:T446)),\n0)","v":47.970442459747787},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",U419:U446)),\n0)","v":44.490525943485864},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",V419:V446)),\n0)","v":41.263052772317408},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",W419:W446)),\n0)","v":38.269709965978628},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",X419:X446)),\n0)","v":35.493513021476588},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",Y419:Y446)),\n0)","v":32.918709541453744},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",Z419:Z446)),\n0)","v":30.53068985363333},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AA419:AA446)),\n0)","v":28.315904114192232},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AB419:AB446)),\n0)","v":26.261785424698189},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AC419:AC446)),\n0)","v":24.356678526369731},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AD419:AD446)),\n0)","v":22.589773667063547},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AE419:AE446)),\n0)","v":20.951045265744433},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AF419:AF446)),\n0)","v":19.4311950264144},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AG419:AG446)),\n0)","v":18.021599178724117},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AH419:AH446)),\n0)","v":16.714259545905058},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AI419:AI446)),\n0)","v":15.501758162377287},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AJ419:AJ446)),\n0)","v":14.377215183529005},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AK419:AK446)),\n0)","v":13.334249848844092},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AL419:AL446)),\n0)","v":12.366944276878773},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AM419:AM446)),\n0)","v":11.469809886656858},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AN419:AN446)),\n0)","v":10.637756254955347},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AO419:AO446)),\n0)","v":9.8660622327738743}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",E420:E447)),\n0)","v":55.117948078304558},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",F420:F447)),\n0)","v":76.996863164868856},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",G420:G447)),\n0)","v":102.3970902198585},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",H420:H447)),\n0)","v":90.067040419720229},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",I420:I447)),\n0)","v":73.263546321593253},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",J420:J447)),\n0)","v":58.70227338377294},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",K420:K447)),\n0)","v":59.289296117610668},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",L420:L447)),\n0)","v":59.88218907878678},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",M420:M447)),\n0)","v":55.821163836555094},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",N420:N447)),\n0)","v":52.034207308933659},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",O420:O447)),\n0)","v":48.502927051508244},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",P420:P447)),\n0)","v":45.210156823252873},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",Q420:Q447)),\n0)","v":42.139875471567095},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",R420:R447)),\n0)","v":39.277131133080566},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",S420:S447)),\n0)","v":36.607970405847922},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",T420:T447)),\n0)","v":34.119372170547003},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",U420:U447)),\n0)","v":31.644252895997823},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",V420:V447)),\n0)","v":29.348686029172409},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",W420:W447)),\n0)","v":27.219646312075753},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",X420:X447)),\n0)","v":25.245053377109979},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",Y420:Y447)),\n0)","v":23.413703201955038},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",Z420:Z447)),\n0)","v":21.715204536913404},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AA420:AA447)),\n0)","v":20.139919944001431},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AB420:AB447)),\n0)","v":18.678911113237941},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AC420:AC447)),\n0)","v":17.323888145849477},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AD420:AD447)),\n0)","v":16.067162516620566},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AE420:AE447)),\n0)","v":14.901603448492967},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AF420:AF447)),\n0)","v":13.820597451879339},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AG420:AG447)),\n0)","v":12.818010799113761},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AH420:AH447)),\n0)","v":11.888154721115551},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AI420:AI447)),\n0)","v":11.025753128789178},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AJ420:AJ447)),\n0)","v":10.225912676008376},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AK420:AK447)),\n0)","v":9.4840949943192108},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AL420:AL447)),\n0)","v":8.7960909418191253},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AM420:AM447)),\n0)","v":8.1579967200978434},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AN420:AN447)),\n0)","v":7.5661917237253276},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AO420:AO447)),\n0)","v":7.0173179966028512}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",E419:E446)),\n0)","v":2.6674443342449745},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",F419:F446)),\n0)","v":3.7262788903531101},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",G419:G446)),\n0)","v":4.955528057069408},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",H419:H446)),\n0)","v":4.3588127832422394},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",I419:I446)),\n0)","v":3.5456042606047529},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",J419:J446)),\n0)","v":2.8409084881459781},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",K419:K446)),\n0)","v":2.8693175730274381},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",L419:L446)),\n0)","v":2.898010748757712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",M419:M446)),\n0)","v":2.6877805538336448},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",N419:N446)),\n0)","v":2.4928010735167465},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",O419:O446)),\n0)","v":2.3119659762635698},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",P419:P446)),\n0)","v":2.1442491870639246},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",Q419:Q446)),\n0)","v":1.9886990653966876},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",R419:R446)),\n0)","v":1.8444330055337703},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",S419:S446)),\n0)","v":1.7106324285538657},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",T419:T446)),\n0)","v":1.5865381376501928},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",U419:U446)),\n0)","v":1.4714460103778402},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",V419:V446)),\n0)","v":1.3647030033981113},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",W419:W446)),\n0)","v":1.2657034470504231},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",X419:X446)),\n0)","v":1.1738856087268283},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",Y419:Y446)),\n0)","v":1.0887285055494198},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",Z419:Z446)),\n0)","v":1.0097489482654591},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AA419:AA446)),\n0)","v":0.93649879958701898},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AB419:AB446)),\n0)","v":0.86856243141870537},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AC419:AC446)),\n0)","v":0.80555436654553314},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AD419:AD446)),\n0)","v":0.74711709139967741},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AE419:AE446)),\n0)","v":0.69291902749553724},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AF419:AF446)),\n0)","v":0.64265265002284233},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AG419:AG446)),\n0)","v":0.59603274292253694},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AH419:AH446)),\n0)","v":0.55279478054456921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AI419:AI446)),\n0)","v":0.51269342670497109},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AJ419:AJ446)),\n0)","v":0.47550114262573573},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AK419:AK446)),\n0)","v":0.44100689585881919},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AL419:AL446)),\n0)","v":0.40901496286857708},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AM419:AM446)),\n0)","v":0.37934381847838422},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AN419:AN446)),\n0)","v":0.35182510588004862},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AO419:AO446)),\n0)","v":0.32630268136176493}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E458=Announcement_Year,\"Ancmt Yr\",\nIF(E458=Base_Year,\"Base Yr\",\nIF(E458=Standard_Year,\"Std Yr\",\nIF(E458=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J458=Announcement_Year,\"Ancmt Yr\",\nIF(J458=Base_Year,\"Base Yr\",\nIF(J458=Standard_Year,\"Std Yr\",\nIF(J458=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG12",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F458,0,-1)+1","v":2012},{"$f":"OFFSET(G458,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE458,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.739257471416707},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.53012365307945},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.746709810371229},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.354223691073152},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.320716463251394},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.616850334816085},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.215685164528566},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.09248251236798},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.224525704013871},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.590954600680369},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.172613872497099},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.951913671850431},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.912701693289875},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.040145689425014},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.320625588289907},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.741634427488798},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.291687384565481},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.960238241927195},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.737602678728924},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.614887831780191},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.583927613134318},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.637223313891282},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7678890621949073},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.9696017387119849},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.2365549853026891},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.5634169723634059},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.9452916176619919},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.37768297458984},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8564625308081109}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.9827094989302728E-4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10699832195624091},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20473409670272344},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2759663616626587},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39833218793609393},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49584619149586595},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50080465341082459},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50581269994493283},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44701197357633438},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38698465141036953},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32571208160372767},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26317536193581198},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19935533666637759},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13423259335536092},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.778745964445726E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E460*E461","v":3.4585983173974814E-2},{"$f":"F460*F461","v":7.4269675236265948},{"$f":"G460*G461","v":14.21100312032944},{"$f":"H460*H461","v":19.155377095728468},{"$f":"I460*I461","v":27.649033829020155},{"$f":"J460*J461","v":34.417675844111052},{"$f":"K460*K461","v":34.76185260255216},{"$f":"L460*L461","v":35.109471128577681},{"$f":"M460*M461","v":28.492211276588097},{"$f":"N460*N461","v":22.650259498892776},{"$f":"O460*O461","v":17.505952731687504},{"$f":"P460*P461","v":12.988815682959203},{"$f":"Q460*Q461","v":9.0349266884929236},{"$f":"R460*R461","v":5.5863377477242837},{"$f":"S460*S461","v":2.5905442158757643},{"$f":"T460*T461","v":0},{"$f":"U460*U461","v":0},{"$f":"V460*V461","v":0},{"$f":"W460*W461","v":0},{"$f":"X460*X461","v":0},{"$f":"Y460*Y461","v":0},{"$f":"Z460*Z461","v":0},{"$f":"AA460*AA461","v":0},{"$f":"AB460*AB461","v":0},{"$f":"AC460*AC461","v":0},{"$f":"AD460*AD461","v":0},{"$f":"AE460*AE461","v":0},{"$f":"AF460*AF461","v":0},{"$f":"AG460*AG461","v":0},{"$f":"AH460*AH461","v":0},{"$f":"AI460*AI461","v":0},{"$f":"AJ460*AJ461","v":0},{"$f":"AK460*AK461","v":0},{"$f":"AL460*AL461","v":0},{"$f":"AM460*AM461","v":0},{"$f":"AN460*AN461","v":0},{"$f":"AO460*AO461","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4599925793369695E-2},{"$f":"OFFSET(F463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2825692140063483},{"$f":"OFFSET(G463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.107841099989542},{"$f":"OFFSET(H463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.624619335775224},{"$f":"OFFSET(I463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.665891151073961},{"$f":"OFFSET(J463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.480214064941968},{"$f":"OFFSET(K463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.725016205591388},{"$f":"OFFSET(L463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.9722663676473},{"$f":"OFFSET(M463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.265616841579188},{"$f":"OFFSET(N463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.110419648055746},{"$f":"OFFSET(O463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.451435484008474},{"$f":"OFFSET(P463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.2385374831555325},{"$f":"OFFSET(Q463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4262601692556744},{"$f":"OFFSET(R463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9733869457880702},{"$f":"OFFSET(S463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8425729045904409},{"$f":"OFFSET(T463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2105094110891183E-3},{"$f":"OFFSET(F464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25994386332693081},{"$f":"OFFSET(G464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.49738510921153034},{"$f":"OFFSET(H464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.67043819835049623},{"$f":"OFFSET(I464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.96771618401570525},{"$f":"OFFSET(J464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2046186545438866},{"$f":"OFFSET(K464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2166648410893255},{"$f":"OFFSET(L464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2288314895002186},{"$f":"OFFSET(M464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.9972273946805833},{"$f":"OFFSET(N464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.79275908246124704},{"$f":"OFFSET(O464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.61270834560906251},{"$f":"OFFSET(P464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.45460854890357211},{"$f":"OFFSET(Q464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31622243409725226},{"$f":"OFFSET(R464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19552182117034991},{"$f":"OFFSET(S464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0669047555651749E-2},{"$f":"OFFSET(T464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.711342672235602},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.422764535047264},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.566399014042908},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.106923241574073},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.01190113518129},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.25154747312699},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.798511251014624},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.627676743734213},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.71598082575462},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.042245221038232},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.587022462444448},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.332454440204906},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.262142510619974},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.361028220209683},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.615283777763828},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.012211477637756},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.540151342747077},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.188396315500988},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.947114379813787},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.807277047747494},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.760593690631927},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.799451237018195},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9168587988577261},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1063968231440793},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3621703991712053},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6787663817874803},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.051214018780775},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4749487960169825},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9457792373590452}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9861675991442183E-4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.5598657564992742E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16378727736217877},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22077308933012696},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.31866575034887518},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39667695319669277},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40064372272865967},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40465015995594628},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42146843222911529},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43858260493175216},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45599691424521877},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.4737156514844616},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49174316377706473},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51008385475037155},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.52874218522676664},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.54772267392721463},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.55319990066648683},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.55873189967315173},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.56431921866988322},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.56996241085658206},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5756620349651479},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.58141865531479942},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.58723284186794744},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5931051702866269},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.59903622198949313},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.60502658420938804},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61107685005148193},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61718761855199678},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62335949473751673},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62959308968489192},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.63588902058174079},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64224791078755816},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6486703898954338},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.65515709379438813},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66170866473233203},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66832575137965533},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.67500900889345194}]
[null,null,"Revenues ($MM)",null,{"$f":"E467*E468","v":2.8090762241225257E-2},{"$f":"F467*F468","v":6.0321887577995783},{"$f":"G467*G468","v":11.542187708079156},{"$f":"H467*H468","v":15.558012068947646},{"$f":"I467*I468","v":22.456566626535444},{"$f":"J467*J468","v":27.954062897942858},{"$f":"K467*K468","v":28.233603526922288},{"$f":"L467*L468","v":28.515939562191509},{"$f":"M467*M468","v":27.273788143508188},{"$f":"N467*N468","v":26.061790862027166},{"$f":"O467*O468","v":24.882109571876914},{"$f":"P467*P468","v":23.736433787264172},{"$f":"Q467*Q468","v":22.626037835611562},{"$f":"R467*R468","v":21.551832204260936},{"$f":"S467*S468","v":20.514409622406763},{"$f":"T467*T468","v":19.514086371892542},{"$f":"U467*U468","v":18.098477343014142},{"$f":"V467*V468","v":16.785560742797355},{"$f":"W467*W468","v":15.567886961435169},{"$f":"X467*X468","v":14.438546805653715},{"$f":"Y467*Y468","v":13.391132295312769},{"$f":"Z467*Z468","v":12.419700303935796},{"$f":"AA467*AA468","v":11.5187388368625},{"$f":"AB467*AB468","v":10.683135755683077},{"$f":"AC467*AC468","v":9.9081497714936511},{"$f":"AD467*AD468","v":9.1893835423860182},{"$f":"AE467*AE468","v":8.5227587225243369},{"$f":"AF467*AF468","v":7.9044928212349239},{"$f":"AG467*AG468","v":7.3310777408055454},{"$f":"AH467*AH468","v":6.7992598712156136},{"$f":"AI467*AI468","v":6.3060216288530579},{"$f":"AJ467*AJ468","v":5.848564334466742},{"$f":"AK467*AK468","v":5.4242923332024411},{"$f":"AL467*AL468","v":5.0307982666179347},{"$f":"AM467*AM468","v":4.6658494131093278},{"$f":"AN467*AN468","v":4.3273750192428446},{"$f":"AO467*AO468","v":4.0134545501089933}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9994847875028147E-2},{"$f":"OFFSET(F470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2936783106814236},{"$f":"OFFSET(G470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.215664829107757},{"$f":"OFFSET(H470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.07410620919098},{"$f":"OFFSET(I470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.98445886363478},{"$f":"OFFSET(J470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.897546044978963},{"$f":"OFFSET(K470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.09652150542875},{"$f":"OFFSET(L470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.29748672048304},{"$f":"OFFSET(M470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.413330269296612},{"$f":"OFFSET(N470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.550637364773145},{"$f":"OFFSET(O470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.710946802622619},{"$f":"OFFSET(P470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.8954611696334},{"$f":"OFFSET(Q470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.105087524956797},{"$f":"OFFSET(R470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.340473948404112},{"$f":"OFFSET(S470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.602042341309767},{"$f":"OFFSET(T470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.890017831325764},{"$f":"OFFSET(U470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.88239522073671},{"$f":"OFFSET(V470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.947868508057915},{"$f":"OFFSET(W470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.081135102582149},{"$f":"OFFSET(X470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.277277079076063},{"$f":"OFFSET(Y470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.531733273019098},{"$f":"OFFSET(Z470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.8402734001355991},{"$f":"OFFSET(AA470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1989740533718791},{"$f":"OFFSET(AB470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6041964411229843},{"$f":"OFFSET(AC470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0525657403937103},{"$f":"OFFSET(AD470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.5409519477418554},{"$f":"OFFSET(AE470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.0664521193501928},{"$f":"OFFSET(AF470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.6263738994556602},{"$f":"OFFSET(AG470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2182202436746064},{"$f":"OFFSET(AH470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.8396752505427854},{"$f":"OFFSET(AI470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.4885910208769904},{"$f":"OFFSET(AJ470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.1629754703970985},{"$f":"OFFSET(AK470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.8609810264562472},{"$f":"OFFSET(AL470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.5808941447433424},{"$f":"OFFSET(AM470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3211255864746922},{"$f":"OFFSET(AN470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0802014009066507},{"$f":"OFFSET(AO470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8567545620032488}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.6840752887129486E-4},{"$f":"OFFSET(F471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20795509066154469},{"$f":"OFFSET(G471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.39790808736922439},{"$f":"OFFSET(H471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.53635055868039716},{"$f":"OFFSET(I471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.77417294721256447},{"$f":"OFFSET(J471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.96369492363510945},{"$f":"OFFSET(K471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.9733318728714605},{"$f":"OFFSET(L471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.98306519160017514},{"$f":"OFFSET(M471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.94024297212740737},{"$f":"OFFSET(N471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.89846029345608014},{"$f":"OFFSET(O471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.85779168385268778},{"$f":"OFFSET(P471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.81829538802642998},{"$f":"OFFSET(Q471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.78001533743988904},{"$f":"OFFSET(R471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.74298292044732994},{"$f":"OFFSET(S471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.7072185709340838},{"$f":"OFFSET(T471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.67273319247463736},{"$f":"OFFSET(U471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.62393115464697946},{"$f":"OFFSET(V471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.57866935970130462},{"$f":"OFFSET(W471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.53669098804110982},{"$f":"OFFSET(X471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.49775785051626137},{"$f":"OFFSET(Y471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.46164903691580245},{"$f":"OFFSET(Z471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.42815966250305382},{"$f":"OFFSET(AA471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.39709970548073237},{"$f":"OFFSET(AB471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.36829292878975889},{"$f":"OFFSET(AC471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.34157588012393975},{"$f":"OFFSET(AD471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31679696448651551},{"$f":"OFFSET(AE471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.29381558402617652},{"$f":"OFFSET(AF471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.27250134027189427},{"$f":"OFFSET(AG471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2527332942399782},{"$f":"OFFSET(AH471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2343992802151342},{"$f":"OFFSET(AI471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21739526931185765},{"$f":"OFFSET(AJ471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20162477920494778},{"$f":"OFFSET(AK471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1869983266799016},{"$f":"OFFSET(AL471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17343291989690657},{"$f":"OFFSET(AM471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16085158748749215},{"$f":"OFFSET(AN471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14918294181188965},{"$f":"OFFSET(AO471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13836077389898474}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.018049258142142},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.377502619714789},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.197933460689612},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.441668085565503},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.074111707022595},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.063496820074022},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.380652140509795},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.998790427002312},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.893313643593395},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.041634045408529},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.42300988626182},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.018394553167774},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.810298030436854},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.782659685711369},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.92073145264828},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.21097056057619},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.640941030893394},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.199223223739313},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.8753307770252},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.659634333678587},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.54329150233019},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.51818254201085},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.576851303060083},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7124509946786723},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.9186943846646294},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1898080691093327},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.5204904794336125},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.905873321327106},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3414861651163505}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.9654189978605457E-5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1399664391248185E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0946819340544692E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.519327233253174E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.9666437587218794E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.9169238299173193E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10016093068216492},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10116253998898657},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1404894774097051},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18059283732483908},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22148421549053482},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26317536193581198},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.30567818288844562},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34900474272393833},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39316726593785217},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43817813914177173},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44255992053318949},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44698551973852141},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45145537493590659},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45596992868526565},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46052962797211833},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46513492425183955},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46978627349435798},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.47448413622930152},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.47922897759159455},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.48402126736751044},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.48886148004118557},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49375009484159743},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49868759579001343},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50367447174791358},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50871121646539263},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5137983286300466},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51893631191634704},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.52412567503551055},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.52936693178586569},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.53466060110372426},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.54000720711476158}]
[null,null,"Revenues ($MM)",null,{"$f":"E474*E475","v":7.4900687113059732E-3},{"$f":"F474*F475","v":1.6084116154448485},{"$f":"G474*G475","v":3.0775875097269436},{"$f":"H474*H475","v":4.148359464476485},{"$f":"I474*I475","v":5.9877772489179169},{"$f":"J474*J475","v":7.4536194521088373},{"$f":"K474*K475","v":7.5281556466299246},{"$f":"L474*L475","v":7.6034372030962238},{"$f":"M474*M475","v":9.6963096721136743},{"$f":"N474*N475","v":11.445523020656715},{"$f":"O474*O475","v":12.889923635711185},{"$f":"P474*P475","v":14.064530340872233},{"$f":"Q474*Q475","v":15.000885293467263},{"$f":"R474*R475","v":15.727374113930948},{"$f":"S474*S475","v":16.269517864809565},{"$f":"T474*T475","v":16.650239278942042},{"$f":"U474*U475","v":15.44238211324835},{"$f":"V474*V475","v":14.322146447058433},{"$f":"W474*W475","v":13.283175959945217},{"$f":"X474*X475","v":12.31957543759828},{"$f":"Y474*Y475","v":11.425877321834465},{"$f":"Z474*Z475","v":10.597010687168796},{"$f":"AA474*AA475","v":9.8282724679158413},{"$f":"AB474*AB475","v":9.1153007725615343},{"$f":"AC474*AC475","v":8.4540501339886518},{"$f":"AD474*AD475","v":7.8407685551235105},{"$f":"AE474*AE475","v":7.2719762197587379},{"$f":"AF474*AF475","v":6.7444457477553428},{"$f":"AG474*AG475","v":6.2551838825903481},{"$f":"AH474*AH475","v":5.8014145073433552},{"$f":"AI474*AI475","v":5.380562892753268},{"$f":"AJ474*AJ475","v":4.9902410879671351},{"$f":"AK474*AK475","v":4.6282343710868972},{"$f":"AL474*AL475","v":4.2924886826332003},{"$f":"AM474*AM475","v":3.9810989706225857},{"$f":"AN474*AN475","v":3.6922983811269234},{"$f":"AO474*AO475","v":3.4244482329813803}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3475016336821564E-3},{"$f":"OFFSET(F477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1483184030397244},{"$f":"OFFSET(G477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1972300749688456},{"$f":"OFFSET(H477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9617030054616058},{"$f":"OFFSET(I477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2749472474639605},{"$f":"OFFSET(J477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3214788452918462},{"$f":"OFFSET(K477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3746936337447648},{"$f":"OFFSET(L477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4284405700822127},{"$f":"OFFSET(M477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.9226376700722128},{"$f":"OFFSET(N477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1714808515604087},{"$f":"OFFSET(O477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.2027043217852285},{"$f":"OFFSET(P477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.041309615926451},{"$f":"OFFSET(Q477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.709816118563761},{"$f":"OFFSET(R477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.2284896186369},{"$f":"OFFSET(S477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.615550766572417},{"$f":"OFFSET(T477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.887365146723306},{"$f":"OFFSET(U477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.025020832437901},{"$f":"OFFSET(V477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.225233502581069},{"$f":"OFFSET(W477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.4834650901232429},{"$f":"OFFSET(X477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.7955067327200336},{"$f":"OFFSET(Y477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1574548912393468},{"$f":"OFFSET(Z477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.5656892007205387},{"$f":"OFFSET(AA477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0168519280899222},{"$f":"OFFSET(AB477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.5078289200738135},{"$f":"OFFSET(AC477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.0357319332058106},{"$f":"OFFSET(AD477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5978822456671375},{"$f":"OFFSET(AE477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.1917954579721464},{"$f":"OFFSET(AF477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.815167396256621},{"$f":"OFFSET(AG477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.4658610381829043},{"$f":"OFFSET(AH477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.1418943872781568},{"$f":"OFFSET(AI477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.8414292269036987},{"$f":"OFFSET(AJ477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.5627606900443518},{"$f":"OFFSET(AK477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3043075857358524},{"$f":"OFFSET(AL477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0646034272415785},{"$f":"OFFSET(AM477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8422881110716367},{"$f":"OFFSET(AN477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6361001996302815},{"$f":"OFFSET(AO477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4448697637027372}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4210188221782366E-4},{"$f":"OFFSET(F478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.1988772665386165E-2},{"$f":"OFFSET(G478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9477021842306085E-2},{"$f":"OFFSET(H478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13408763967009926},{"$f":"OFFSET(I478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19354323680314109},{"$f":"OFFSET(J478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24092373090877733},{"$f":"OFFSET(K478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2433329682178651},{"$f":"OFFSET(L478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24576629790004373},{"$f":"OFFSET(M478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31341432404246911},{"$f":"OFFSET(N478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.36995423848191522},{"$f":"OFFSET(O478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.41664167501416255},{"$f":"OFFSET(P478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.45460854890357211},{"$f":"OFFSET(Q478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.48487439894912016},{"$f":"OFFSET(R478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.50835673504290968},{"$f":"OFFSET(S478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.52588047582278019},{"$f":"OFFSET(T478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.53818655397970983},{"$f":"OFFSET(U478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.4991449237175834},{"$f":"OFFSET(V478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.4629354877610436},{"$f":"OFFSET(W478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.42935279043288771},{"$f":"OFFSET(X478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.39820628041300909},{"$f":"OFFSET(Y478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.3693192295326419},{"$f":"OFFSET(Z478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.34252773000244302},{"$f":"OFFSET(AA478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31767976438458584},{"$f":"OFFSET(AB478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.29463434303180708},{"$f":"OFFSET(AC478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.27326070409915176},{"$f":"OFFSET(AD478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25343757158921243},{"$f":"OFFSET(AE478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.23505246722094117},{"$f":"OFFSET(AF478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21800107221751538},{"$f":"OFFSET(AG478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20218663539198253},{"$f":"OFFSET(AH478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18751942417210735},{"$f":"OFFSET(AI478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1739162154494861},{"$f":"OFFSET(AJ478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16129982336395821},{"$f":"OFFSET(AK478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14959866134392125},{"$f":"OFFSET(AL478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13874633591752522},{"$f":"OFFSET(AM478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12868126998999369},{"$f":"OFFSET(AN478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11934635344951169},{"$f":"OFFSET(AO478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11068861911918777}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.099254031602754},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.099254031602754},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.099254031602754},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.099254031602754},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.099254031602754},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.099254031602754},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.099254031602754},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.099254031602754},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.798265481105432},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.01222947083923},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.699061157042685},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.820115108203126},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.3399042167703},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.225841582999735},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.448003493513234},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.978911770596383},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.793333909146511},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.868099547563531},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.181931937680901},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.7152931879303},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.450242154112988},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.370303944143817},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.46035008760802},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.706488498541862},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.095962431079233},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.617057693016235},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.259017442409782},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.011963947481636},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.86682674074714},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.815276644796162},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.849665189861684},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9629689825283965},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1487386209461778},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4010517849821635},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7144701601118406},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0839998817341367},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.5050552122016034}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2771770673609554E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5798976760691303E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9085449792447324E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.2635072387162397E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.6451778888792529E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.0539556013216565E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.4902443502240169E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10954453478544293},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11063998013329737},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11174637993463035},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11286384373397665},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11399248217131641},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11513240699302958},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11628373106295989},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11744656837358949},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11862103405732538},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11980724439789864},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12100531684187761},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12221537001029639},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12343752371039936},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12467189894750336},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12591861793697839},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12717780411634816},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12844958215751165},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12973407797908676},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13103141875887764},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13234173294646642},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13366515027593107},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13500180177869039}]
[null,null,"Revenues ($MM)",null,{"$f":"E481*E482","v":0},{"$f":"F481*F482","v":0},{"$f":"G481*G482","v":0},{"$f":"H481*H482","v":0},{"$f":"I481*I482","v":0},{"$f":"J481*J482","v":0},{"$f":"K481*K482","v":0},{"$f":"L481*L482","v":0},{"$f":"M481*M482","v":0.90421921081400591},{"$f":"N481*N482","v":1.6772489972789115},{"$f":"O481*O482","v":2.3333646575098341},{"$f":"P481*P482","v":2.8854607269928465},{"$f":"Q481*Q482","v":3.3451761842958145},{"$f":"R481*R482","v":3.7230087574320825},{"$f":"S481*S482","v":4.0284192533260326},{"$f":"T481*T482","v":4.2699267563528061},{"$f":"U481*U482","v":3.960173752612449},{"$f":"V481*V482","v":3.6728911397712865},{"$f":"W481*W482","v":3.4064488498039363},{"$f":"X481*X482","v":3.1593350645979519},{"$f":"Y481*Y482","v":2.9301476377584943},{"$f":"Z481*Z482","v":2.7175861387004505},{"$f":"AA481*AA482","v":2.5204444738854228},{"$f":"AB481*AB482","v":2.3376040433358249},{"$f":"AC481*AC482","v":2.1680273935955015},{"$f":"AD481*AD482","v":2.0107523311231894},{"$f":"AE481*AE482","v":1.864886462717678},{"$f":"AF481*AF482","v":1.7296021319965253},{"$f":"AG481*AG482","v":1.6041317231974614},{"$f":"AH481*AH482","v":1.487763305655792},{"$f":"AI481*AI482","v":1.3798365942441906},{"$f":"AJ481*AJ482","v":1.2797392028540215},{"$f":"AK481*AK482","v":1.186903169660114},{"$f":"AL481*AL482","v":1.1008017344530143},{"$f":"AM481*AM482","v":1.0209463497530054},{"$f":"AN481*AN482","v":0.94688390874667128},{"$f":"AO481*AO482","v":0.87819417431707769}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.63449101248279693},{"$f":"OFFSET(N484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1769263489892319},{"$f":"OFFSET(O484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6373229923993748},{"$f":"OFFSET(P484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0247290438575147},{"$f":"OFFSET(Q484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3473115796737667},{"$f":"OFFSET(R484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6124368601490593},{"$f":"OFFSET(S484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8267435376063745},{"$f":"OFFSET(T484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9962094572473688},{"$f":"OFFSET(U484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7788556401504292},{"$f":"OFFSET(V484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5772693060952165},{"$f":"OFFSET(W484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3903066356411897},{"$f":"OFFSET(X484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2169067853630118},{"$f":"OFFSET(Y484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0560858685271648},{"$f":"OFFSET(Z484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9069313724279424},{"$f":"OFFSET(AA484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7685969807062425},{"$f":"OFFSET(AB484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6402977712725384},{"$f":"OFFSET(AC484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5213057625865938},{"$f":"OFFSET(AD484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4109457830230994},{"$f":"OFFSET(AE484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3085916398856421},{"$f":"OFFSET(AF484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2136625663316212},{"$f":"OFFSET(AG484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1256199260476558},{"$f":"OFFSET(AH484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0439641569774913},{"$f":"OFFSET(AI484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.96823193676084818},{"$f":"OFFSET(AJ484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.89799355379964052},{"$f":"OFFSET(AK484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.83285046903476134},{"$f":"OFFSET(AL484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.77243305459872602},{"$f":"OFFSET(AM484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.71639849651308274},{"$f":"OFFSET(AN484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.66442884953029779},{"$f":"OFFSET(AO484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.61622923308311728}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8492211276588103E-2},{"$f":"OFFSET(N485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2850605497416485E-2},{"$f":"OFFSET(O485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.352500147308752E-2},{"$f":"OFFSET(P485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0921709780714427E-2},{"$f":"OFFSET(Q485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10540747803241743},{"$f":"OFFSET(R485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11731309270220999},{"$f":"OFFSET(S485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12693666657791247},{"$f":"OFFSET(T485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13454663849492748},{"$f":"OFFSET(U485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12478623092939588},{"$f":"OFFSET(V485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11573387194026093},{"$f":"OFFSET(W485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10733819760822196},{"$f":"OFFSET(X485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9551570103252288E-2},{"$f":"OFFSET(Y485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.2329807383160489E-2},{"$f":"OFFSET(Z485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5631932500610769E-2},{"$f":"OFFSET(AA485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9419941096146474E-2},{"$f":"OFFSET(AB485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.3658585757951783E-2},{"$f":"OFFSET(AC485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.8315176024787955E-2},{"$f":"OFFSET(AD485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3359392897303107E-2},{"$f":"OFFSET(AE485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8763116805235299E-2},{"$f":"OFFSET(AF485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4500268054378853E-2},{"$f":"OFFSET(AG485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0546658847995647E-2},{"$f":"OFFSET(AH485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6879856043026844E-2},{"$f":"OFFSET(AI485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3479053862371532E-2},{"$f":"OFFSET(AJ485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0324955840989558E-2},{"$f":"OFFSET(AK485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7399665335980319E-2},{"$f":"OFFSET(AL485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4686583979381312E-2},{"$f":"OFFSET(AM485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2170317497498428E-2},{"$f":"OFFSET(AN485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.983658836237793E-2},{"$f":"OFFSET(AO485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7672154779796947E-2}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F488,0,-1)+1","v":2012},{"$f":"OFFSET(G488,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",E459:E486)),\n0)","v":9.9654189978605457E-4},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",F459:F486)),\n0)","v":0.21399664391248185},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",G459:G486)),\n0)","v":0.40946819340544688},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",H459:H486)),\n0)","v":0.5519327233253174},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",I459:I486)),\n0)","v":0.79666437587218797},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",J459:J486)),\n0)","v":0.99169238299173201},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",K459:K486)),\n0)","v":1.0016093068216492},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",L459:L486)),\n0)","v":1.0116253998898657},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",M459:M486)),\n0)","v":1.0217416538887643},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",N459:N486)),\n0)","v":1.031959070427652},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",O459:O486)),\n0)","v":1.0422786611319286},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",P459:P486)),\n0)","v":1.0527014477432479},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",Q459:Q486)),\n0)","v":1.0632284622206805},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",R459:R486)),\n0)","v":1.0738607468428873},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",S459:S486)),\n0)","v":1.0845993543113162},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",T459:T486)),\n0)","v":1.0954453478544293},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",U459:U486)),\n0)","v":1.1063998013329737},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",V459:V486)),\n0)","v":1.1174637993463035},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",W459:W486)),\n0)","v":1.1286384373397664},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",X459:X486)),\n0)","v":1.1399248217131639},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",Y459:Y486)),\n0)","v":1.1513240699302958},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",Z459:Z486)),\n0)","v":1.1628373106295988},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AA459:AA486)),\n0)","v":1.1744656837358949},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AB459:AB486)),\n0)","v":1.186210340573254},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AC459:AC486)),\n0)","v":1.1980724439789863},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AD459:AD486)),\n0)","v":1.2100531684187761},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AE459:AE486)),\n0)","v":1.2221537001029639},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AF459:AF486)),\n0)","v":1.2343752371039936},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AG459:AG486)),\n0)","v":1.2467189894750335},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AH459:AH486)),\n0)","v":1.2591861793697841},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AI459:AI486)),\n0)","v":1.2717780411634818},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AJ459:AJ486)),\n0)","v":1.2844958215751163},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AK459:AK486)),\n0)","v":1.2973407797908676},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AL459:AL486)),\n0)","v":1.3103141875887763},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AM459:AM486)),\n0)","v":1.3234173294646641},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AN459:AN486)),\n0)","v":1.3366515027593104},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AO459:AO486)),\n0)","v":1.3500180177869039}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",E459:E486)),\n0)","v":7.016681412650605E-2},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",F459:F486)),\n0)","v":15.067567896871022},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",G459:G486)),\n0)","v":28.830778338135541},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",H459:H486)),\n0)","v":38.861748629152601},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",I459:I486)),\n0)","v":56.093377704473518},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",J459:J486)),\n0)","v":69.825358194162746},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",K459:K486)),\n0)","v":70.523611776104374},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",L459:L486)),\n0)","v":71.228847893865407},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",M459:M486)),\n0)","v":66.366528303023969},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",N459:N486)),\n0)","v":61.83482237885557},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",O459:O486)),\n0)","v":57.611350596785435},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",P459:P486)),\n0)","v":53.675240538088453},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",Q459:Q486)),\n0)","v":50.007026001867565},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",R459:R486)),\n0)","v":46.588552823348252},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",S459:S486)),\n0)","v":43.402890956418126},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",T459:T486)),\n0)","v":40.434252407187387},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",U459:U486)),\n0)","v":37.501033208874944},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",V459:V486)),\n0)","v":34.780598329627075},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",W459:W486)),\n0)","v":32.257511771184319},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",X459:X486)),\n0)","v":29.917457307849947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",Y459:Y486)),\n0)","v":27.74715725490573},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",Z459:Z486)),\n0)","v":25.734297129805043},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AA459:AA486)),\n0)","v":23.867455778663764},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AB459:AB486)),\n0)","v":22.136040571580438},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AC459:AC486)),\n0)","v":20.530227299077804},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AD459:AD486)),\n0)","v":19.040904428632718},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AE459:AE486)),\n0)","v":17.659621405000753},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AF459:AF486)),\n0)","v":16.378540700986793},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AG459:AG486)),\n0)","v":15.190393346593355},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AH459:AH486)),\n0)","v":14.08843768421476},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AI459:AI486)),\n0)","v":13.066421115850517},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AJ459:AJ486)),\n0)","v":12.118544625287898},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AK459:AK486)),\n0)","v":11.239429873949453},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AL459:AL486)),\n0)","v":10.424088683704149},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AM459:AM486)),\n0)","v":9.6678947334849195},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AN459:AN486)),\n0)","v":8.966557309116439},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AO459:AO486)),\n0)","v":8.316096957407451}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",E460:E487)),\n0)","v":4.9942275302079994E-2},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",F460:F487)),\n0)","v":10.724565927727497},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",G460:G487)),\n0)","v":20.520736004066148},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",H460:H487)),\n0)","v":27.660428550427806},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",I460:I487)),\n0)","v":39.925297262172705},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",J460:J487)),\n0)","v":49.699238955212778},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",K460:K487)),\n0)","v":50.196231344764904},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",L460:L487)),\n0)","v":50.69819365821256},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",M460:M487)),\n0)","v":47.236075793430807},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",N460:N487)),\n0)","v":44.009464213378536},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",O460:O487)),\n0)","v":41.002409600815696},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",P460:P487)),\n0)","v":38.200037312572896},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",Q460:Q487)),\n0)","v":35.58847539245},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",R460:R487)),\n0)","v":33.154787372978141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",S460:S487)),\n0)","v":30.886909550079004},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",T460:T487)),\n0)","v":28.773592435296436},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",U460:U487)),\n0)","v":26.68627169332504},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",V460:V487)),\n0)","v":24.750371316734203},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",W460:W487)),\n0)","v":22.95490682834658},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",X460:X487)),\n0)","v":21.289690597159108},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",Y460:Y487)),\n0)","v":19.745274032785613},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",Z460:Z487)),\n0)","v":18.31289397328408},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AA460:AA487)),\n0)","v":16.984422962168043},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AB460:AB487)),\n0)","v":15.752323132469336},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AC460:AC487)),\n0)","v":14.609603436186113},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AD460:AD487)),\n0)","v":13.549779976432092},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AE460:AE487)),\n0)","v":12.566839217207981},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AF460:AF487)),\n0)","v":11.655203862043901},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AG460:AG487)),\n0)","v":10.809701207905167},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AH460:AH487)),\n0)","v":10.025533794798434},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AI460:AI487)),\n0)","v":9.2982521845415373},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AJ460:AJ487)),\n0)","v":8.6237297142410902},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AK460:AK487)),\n0)","v":7.9981390812268618},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AL460:AL487)),\n0)","v":7.4179306265836464},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AM460:AM487)),\n0)","v":6.8798121940594115},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AN460:AN487)),\n0)","v":6.3807304500672295},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AO460:AO487)),\n0)","v":5.917853558789103}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",E459:E486)),\n0)","v":2.421018822178237E-3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",F459:F486)),\n0)","v":0.51988772665386163},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",G459:G486)),\n0)","v":0.99477021842306079},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",H459:H486)),\n0)","v":1.3408763967009927},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",I459:I486)),\n0)","v":1.9354323680314107},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",J459:J486)),\n0)","v":2.4092373090877737},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",K459:K486)),\n0)","v":2.433329682178651},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",L459:L486)),\n0)","v":2.4576629790004376},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",M459:M486)),\n0)","v":2.2793769021270478},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",N459:N486)),\n0)","v":2.1140242198966592},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",O459:O486)),\n0)","v":1.9606667059490004},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",P459:P486)),\n0)","v":1.8184341956142887},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",Q459:Q486)),\n0)","v":1.6865196485186789},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",R459:R486)),\n0)","v":1.5641745693627993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",S459:S486)),\n0)","v":1.4507047608904284},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",T459:T486)),\n0)","v":1.3454663849492747},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",U459:U486)),\n0)","v":1.2478623092939587},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",V459:V486)),\n0)","v":1.1573387194026092},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",W459:W486)),\n0)","v":1.0733819760822194},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",X459:X486)),\n0)","v":0.99551570103252285},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",Y459:Y486)),\n0)","v":0.92329807383160478},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",Z459:Z486)),\n0)","v":0.85631932500610763},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AA459:AA486)),\n0)","v":0.79419941096146474},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AB459:AB486)),\n0)","v":0.73658585757951778},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AC459:AC486)),\n0)","v":0.68315176024787949},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AD459:AD486)),\n0)","v":0.63359392897303102},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AE459:AE486)),\n0)","v":0.58763116805235294},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AF459:AF486)),\n0)","v":0.54500268054378842},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AG459:AG486)),\n0)","v":0.5054665884799564},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AH459:AH486)),\n0)","v":0.46879856043026841},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AI459:AI486)),\n0)","v":0.43479053862371531},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AJ459:AJ486)),\n0)","v":0.40324955840989557},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AK459:AK486)),\n0)","v":0.3739966533598032},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AL459:AL486)),\n0)","v":0.34686583979381308},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AM459:AM486)),\n0)","v":0.32170317497498424},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AN459:AN486)),\n0)","v":0.29836588362377925},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AO459:AO486)),\n0)","v":0.27672154779796948}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E498=Announcement_Year,\"Ancmt Yr\",\nIF(E498=Base_Year,\"Base Yr\",\nIF(E498=Standard_Year,\"Std Yr\",\nIF(E498=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J498=Announcement_Year,\"Ancmt Yr\",\nIF(J498=Base_Year,\"Base Yr\",\nIF(J498=Standard_Year,\"Std Yr\",\nIF(J498=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG13",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F498,0,-1)+1","v":2012},{"$f":"OFFSET(G498,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE498,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.412000000000006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.739257471416707},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.53012365307945},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.746709810371229},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.354223691073152},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.320716463251394},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.616850334816085},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.215685164528566},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.09248251236798},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.224525704013871},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.590954600680369},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.172613872497099},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.951913671850431},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.912701693289875},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.040145689425014},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.320625588289907},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.741634427488798},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.291687384565481},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.960238241927195},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.737602678728924},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.614887831780191},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.583927613134318},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.637223313891282},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7678890621949073},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.9696017387119849},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.2365549853026891},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.5634169723634059},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.9452916176619919},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.37768297458984},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8564625308081109}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.7488671773735247E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11362832869755661},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16702456450633038},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18233627297671393},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17319579387176917},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16405531476682447},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16569586791449273},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16735282659363765},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14789806050212728},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12803746380612735},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10776486537015718},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.7074011219087005E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.5958563498458411E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.4412099422295327E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.242811020825914E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E500*E501","v":6.0727636851585114},{"$f":"F500*F501","v":7.8871695515548002},{"$f":"G500*G501","v":11.593509071513406},{"$f":"H500*H501","v":12.656325379859668},{"$f":"I500*I501","v":12.021866444227243},{"$f":"J500*J501","v":11.387407508594821},{"$f":"K500*K501","v":11.50128158368077},{"$f":"L500*L501","v":11.616294399517578},{"$f":"M500*M501","v":9.4269125578682562},{"$f":"N500*N501","v":7.494048588799318},{"$f":"O500*O501","v":5.7920069468035615},{"$f":"P500*P501","v":4.2974702273858334},{"$f":"Q500*Q501","v":2.9892893546369965},{"$f":"R500*R501","v":1.8482916947126367},{"$f":"S500*S501","v":0.85710559855418045},{"$f":"T500*T501","v":0},{"$f":"U500*U501","v":0},{"$f":"V500*V501","v":0},{"$f":"W500*W501","v":0},{"$f":"X500*X501","v":0},{"$f":"Y500*Y501","v":0},{"$f":"Z500*Z501","v":0},{"$f":"AA500*AA501","v":0},{"$f":"AB500*AB501","v":0},{"$f":"AC500*AC501","v":0},{"$f":"AD500*AD501","v":0},{"$f":"AE500*AE501","v":0},{"$f":"AF500*AF501","v":0},{"$f":"AG500*AG501","v":0},{"$f":"AH500*AH501","v":0},{"$f":"AI500*AI501","v":0},{"$f":"AJ500*AJ501","v":0},{"$f":"AK500*AK501","v":0},{"$f":"AL500*AL501","v":0},{"$f":"AM500*AM501","v":0},{"$f":"AN500*AN501","v":0},{"$f":"AO500*AO501","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3193664688989379},{"$f":"OFFSET(F503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.609896492229014},{"$f":"OFFSET(G503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.2460996239249447},{"$f":"OFFSET(H503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0020475518986931},{"$f":"OFFSET(I503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5507767970096893},{"$f":"OFFSET(J503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.099506042120689},{"$f":"OFFSET(K503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1805011025418963},{"$f":"OFFSET(L503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.2623061135673144},{"$f":"OFFSET(M503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.705067432018085},{"$f":"OFFSET(N503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3302818731228578},{"$f":"OFFSET(O503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.119673000745129},{"$f":"OFFSET(P503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0566558759115199},{"$f":"OFFSET(Q503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1261878238093441},{"$f":"OFFSET(R503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3146319509183686},{"$f":"OFFSET(S503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.60963234774775332},{"$f":"OFFSET(T503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21254672898054788},{"$f":"OFFSET(F504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.27605093430441796},{"$f":"OFFSET(G504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.40577281750296912},{"$f":"OFFSET(H504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.44297138829508831},{"$f":"OFFSET(I504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.42076532554795343},{"$f":"OFFSET(J504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.39855926280081871},{"$f":"OFFSET(K504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.4025448554288269},{"$f":"OFFSET(L504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.40657030398311517},{"$f":"OFFSET(M504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32994193952538892},{"$f":"OFFSET(N504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.26229170060797613},{"$f":"OFFSET(O504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20272024313812462},{"$f":"OFFSET(P504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15041145795850416},{"$f":"OFFSET(Q504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10462512741229486},{"$f":"OFFSET(R504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4690209314942279E-2},{"$f":"OFFSET(S504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9998695949396314E-2},{"$f":"OFFSET(T504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.470600000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.711342672235602},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.422764535047264},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.566399014042908},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.106923241574073},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.01190113518129},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.25154747312699},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.798511251014624},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.627676743734213},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.71598082575462},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.042245221038232},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.587022462444448},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.332454440204906},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.262142510619974},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.361028220209683},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.615283777763828},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.012211477637756},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.540151342747077},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.188396315500988},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.947114379813787},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.807277047747494},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.760593690631927},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.799451237018195},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9168587988577261},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1063968231440793},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3621703991712053},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6787663817874803},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.051214018780775},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4749487960169825},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9457792373590452}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.9990937418988194E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.0902662958045291E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13361965160506431},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14586901838137115},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13855663509741534},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13124425181345958},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1325566943315942},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13388226127491012},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13944674275914859},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14510912564694434},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15087081151822007},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15673322019435662},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16269778996286408},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16876597780472224},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17493925962442131},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18121913048273386},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18303132178756121},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18486163500543681},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18671025135549119},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18857735386904609},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19046312740773655},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19236775868181391},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19429143626863205},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19623435063131836},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19819669413763155},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20017866107900786},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20218044768979795},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20420225216669594},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2062442746883629},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20830671743524654},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.21038978460959901},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.212493682455695},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.21461861928025194},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.21676480547305446},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.21893245352778501},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22112177806306285},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22333299584369348}]
[null,null,"Revenues ($MM)",null,{"$f":"E507*E508","v":4.9323033544785497},{"$f":"F507*F508","v":6.4059652002512273},{"$f":"G507*G508","v":9.4162570203998452},{"$f":"H507*H508","v":10.279477246746254},{"$f":"I507*I508","v":9.7641692092959183},{"$f":"J507*J508","v":9.2488611718455864},{"$f":"K507*K508","v":9.3413497835640431},{"$f":"L507*L508","v":9.4347632813996825},{"$f":"M507*M508","v":9.023785955214354},{"$f":"N507*N508","v":8.6227854052049615},{"$f":"O507*O508","v":8.2324769008756569},{"$f":"P507*P508","v":7.8534194336833547},{"$f":"Q507*Q508","v":7.4860346266837929},{"$f":"R507*R508","v":7.1306237230649181},{"$f":"S507*S508","v":6.7873828327822787},{"$f":"T507*T508","v":6.4564166006194332},{"$f":"U507*U508","v":5.9880492141143762},{"$f":"V507*V508","v":5.553658570795398},{"$f":"W507*W508","v":5.1507798981125843},{"$f":"X507*X508","v":4.7771272253420083},{"$f":"Y507*Y508","v":4.4305804127771369},{"$f":"Z507*Z508","v":4.1091731218607128},{"$f":"AA507*AA508","v":3.8110816579985327},{"$f":"AB507*AB508","v":3.5346146227482245},{"$f":"AC507*AC508","v":3.278203316668578},{"$f":"AD507*AD508","v":3.0403928383743239},{"$f":"AE507*AE508","v":2.8198338292915701},{"$f":"AF507*AF508","v":2.615274817272871},{"$f":"AG507*AG508","v":2.4255551156289186},{"$f":"AH507*AH508","v":2.249598237285273},{"$f":"AI507*AI508","v":2.0864057866954839},{"$f":"AJ507*AJ508","v":1.9350517948527277},{"$f":"AK507*AK508","v":1.7946774652563173},{"$f":"AL507*AL508","v":1.6644863010211934},{"$f":"AM507*AM508","v":1.5437395854811882},{"$f":"AN507*AN508","v":1.4317521906425632},{"$f":"AO507*AO508","v":1.3278886897046267}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.5107860156801505},{"$f":"OFFSET(F510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5597302975200673},{"$f":"OFFSET(G510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.7024392239079562},{"$f":"OFFSET(H510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.3168745660402372},{"$f":"OFFSET(I510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.9500811793347088},{"$f":"OFFSET(J510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.583287792629184},{"$f":"OFFSET(K510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6491206705554768},{"$f":"OFFSET(L510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.7156118772610309},{"$f":"OFFSET(M510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4230805088846408},{"$f":"OFFSET(N510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.1376505541405324},{"$f":"OFFSET(O510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8598311378720407},{"$f":"OFFSET(P510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5900201470801809},{"$f":"OFFSET(Q510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3285176907042437},{"$f":"OFFSET(R510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0755381919650979},{"$f":"OFFSET(S510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.8312212408352142},{"$f":"OFFSET(T510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.595641322887829},{"$f":"OFFSET(U510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2622600296935351},{"$f":"OFFSET(V510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9530631927792328},{"$f":"OFFSET(W510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6662964007922185},{"$f":"OFFSET(X510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4003325125221835},{"$f":"OFFSET(Y510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1536624243520066},{"$f":"OFFSET(Z510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9248865074647297},{"$f":"OFFSET(AA510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7127066662206367},{"$f":"OFFSET(AB510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5159189726429476},{"$f":"OFFSET(AC510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3334068352195034},{"$f":"OFFSET(AD510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1641346632596052},{"$f":"OFFSET(AE510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0071419908569834},{"$f":"OFFSET(AF510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8615380271177087},{"$f":"OFFSET(AG510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7264966017305599},{"$f":"OFFSET(AH510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6012514772005189},{"$f":"OFFSET(AI510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.485092001146602},{"$f":"OFFSET(AJ510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3773590739947412},{"$f":"OFFSET(AK510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2774414091860538},{"$f":"OFFSET(AL510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1847720646805566},{"$f":"OFFSET(AM510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0988252260757816},{"$f":"OFFSET(AN510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0191132230873801},{"$f":"OFFSET(AO510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.94518376246298585}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17003738318443831},{"$f":"OFFSET(F511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22084074744353444},{"$f":"OFFSET(G511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32461825400237537},{"$f":"OFFSET(H511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35437711063607075},{"$f":"OFFSET(I511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.33661226043836284},{"$f":"OFFSET(J511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31884741024065505},{"$f":"OFFSET(K511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32203588434306163},{"$f":"OFFSET(L511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32525624318649221},{"$f":"OFFSET(M511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31108811440965251},{"$f":"OFFSET(N511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.29726392735570634},{"$f":"OFFSET(O511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28380834039337455},{"$f":"OFFSET(P511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.27074062432530754},{"$f":"OFFSET(Q511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25807531428366071},{"$f":"OFFSET(R511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24582279539678067},{"$f":"OFFSET(S511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.23398982840529131},{"$f":"OFFSET(T511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22258002085801543},{"$f":"OFFSET(U511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20643341367540152},{"$f":"OFFSET(V511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19145812870986992},{"$f":"OFFSET(W511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1775691948141874},{"$f":"OFFSET(X511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16468780489722498},{"$f":"OFFSET(Y511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15274086876525861},{"$f":"OFFSET(Z511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14166059840147316},{"$f":"OFFSET(AA511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13138412333050656},{"$f":"OFFSET(AB511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12185313388557771},{"$f":"OFFSET(AC511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11301355035406224},{"$f":"OFFSET(AD511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10481521612421849},{"$f":"OFFSET(AE511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7211613091949353E-2},{"$f":"OFFSET(AF511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0159597712791695E-2},{"$f":"OFFSET(AG511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3619156201468522E-2},{"$f":"OFFSET(AH511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7553177489982889E-2},{"$f":"OFFSET(AI511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.1927242655997564E-2},{"$f":"OFFSET(AJ511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6709429626697014E-2},{"$f":"OFFSET(AK511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.187013205000387E-2},{"$f":"OFFSET(AL511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7381891305408328E-2},{"$f":"OFFSET(AM511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3219240701224468E-2},{"$f":"OFFSET(AN511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9358560974234029E-2},{"$f":"OFFSET(AO511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5777946271810012E-2}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.160600000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.018049258142142},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.377502619714789},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.197933460689612},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.441668085565503},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.074111707022595},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.063496820074022},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.380652140509795},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.998790427002312},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.893313643593395},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.041634045408529},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.42300988626182},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.018394553167774},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.810298030436854},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.782659685711369},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.92073145264828},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.21097056057619},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.640941030893394},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.199223223739313},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.8753307770252},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.659634333678587},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.54329150233019},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.51818254201085},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.576851303060083},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7124509946786723},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.9186943846646294},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1898080691093327},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.5204904794336125},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.905873321327106},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3414861651163505}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7497734354747049E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2725665739511323E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.3404912901266078E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.6467254595342787E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.4639158774353834E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2811062953364896E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.313917358289855E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.3470565318727531E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.6482247586382863E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.9750816442859421E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.3280108451706877E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.7074011219087005E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10113646403096956},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11547145849796783},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13008303920790304},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14497530438618708},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14642505743004897},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14788930800434946},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14936820108439294},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15086188309523688},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15237050192618926},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15389420694545114},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15543314901490565},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15698748050505471},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15855735531010526},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1601429288632063},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16174435815183838},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16336180173335677},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16499541975069032},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16664537394819723},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16831182768767922},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.169994945964556},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17169489542420158},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17341184437844359},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17514596282222802},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17689742245045029},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17866639667495479}]
[null,null,"Revenues ($MM)",null,{"$f":"E514*E515","v":1.3151402127434011},{"$f":"F514*F515","v":1.7080746723811149},{"$f":"G514*G515","v":2.5107332966068991},{"$f":"H514*H515","v":2.740900735738721},{"$f":"I514*I515","v":2.6034999569756989},{"$f":"J514*J515","v":2.4660991782126778},{"$f":"K514*K515","v":2.4907601699948048},{"$f":"L514*L515","v":2.5156677716947526},{"$f":"M514*M515","v":3.2081140535461312},{"$f":"N514*N515","v":3.7868575256374206},{"$f":"O514*O515","v":4.2647508756645554},{"$f":"P514*P515","v":4.653380406449255},{"$f":"Q514*Q515","v":4.9631821335090729},{"$f":"R514*R515","v":5.2035477028324832},{"$f":"S514*S515","v":5.3829209948425323},{"$f":"T514*T515","v":5.5088862084615924},{"$f":"U514*U515","v":5.1092554541878741},{"$f":"V514*V515","v":4.7386150863040717},{"$f":"W514*W515","v":4.3948620571992372},{"$f":"X514*X515","v":4.0760458805009812},{"$f":"Y514*Y515","v":3.7803575638360081},{"$f":"Z514*Z515","v":3.5061193444406524},{"$f":"AA514*AA515","v":3.2517751693803039},{"$f":"AB514*AB515","v":3.0158818663616342},{"$f":"AC514*AC515","v":2.7971009550399786},{"$f":"AD514*AD515","v":2.5941910523584841},{"$f":"AE514*AE515","v":2.4060008288262282},{"$f":"AF514*AF515","v":2.2314624757685544},{"$f":"AG514*AG515","v":2.0695856464822366},{"$f":"AH514*AH515","v":1.9194518369169951},{"$f":"AI514*AI515","v":1.7802091739988541},{"$f":"AJ514*AJ515","v":1.651067582023799},{"$f":"AK514*AK515","v":1.5312942996954073},{"$f":"AL514*AL515","v":1.4202097223697092},{"$f":"AM514*AM515","v":1.3171835459157992},{"$f":"AN514*AN515","v":1.2216311903120953},{"$f":"AO514*AO515","v":1.1330104826854157}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.93893857416165227},{"$f":"OFFSET(F517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2194724044683065},{"$f":"OFFSET(G517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7925270011314203},{"$f":"OFFSET(H517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9568540325937591},{"$f":"OFFSET(I517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8587573505439157},{"$f":"OFFSET(J517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7606606684940731},{"$f":"OFFSET(K517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7782672751790141},{"$f":"OFFSET(L517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7960499479308041},{"$f":"OFFSET(M517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2904189271963826},{"$f":"OFFSET(N517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7036102852168398},{"$f":"OFFSET(O517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0448001418784294},{"$f":"OFFSET(P517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3222604871528794},{"$f":"OFFSET(Q517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.5434420684472219},{"$f":"OFFSET(R517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7150500101337487},{"$f":"OFFSET(S517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.8431127835252417},{"$f":"OFFSET(T517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9330450941058204},{"$f":"OFFSET(U517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6477304736774951},{"$f":"OFFSET(V517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3831134121843962},{"$f":"OFFSET(W517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1376924480286772},{"$f":"OFFSET(X517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9100750400381759},{"$f":"OFFSET(Y517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6989696660594409},{"$f":"OFFSET(Z517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5031784947419946},{"$f":"OFFSET(AA517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3215905889328359},{"$f":"OFFSET(AB517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1531756021166379},{"$f":"OFFSET(AC517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9969779321346444},{"$f":"OFFSET(AD517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8521112990099418},{"$f":"OFFSET(AE517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.717753716113178},{"$f":"OFFSET(AF517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5931428261346579},{"$f":"OFFSET(AG517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4775715753987031},{"$f":"OFFSET(AH517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.37038420197592},{"$f":"OFFSET(AI517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2709725148295707},{"$f":"OFFSET(AJ517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1787724428835671},{"$f":"OFFSET(AK517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0932608344311963},{"$f":"OFFSET(AL517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0139524887241129},{"$f":"OFFSET(AM517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.94039740289857188},{"$f":"OFFSET(AN517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.87217821861769873},{"$f":"OFFSET(AO517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.8089078539418173}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2509345796109571E-2},{"$f":"OFFSET(F518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5210186860883595E-2},{"$f":"OFFSET(G518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1154563500593829E-2},{"$f":"OFFSET(H518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.8594277659017673E-2},{"$f":"OFFSET(I518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4153065109590683E-2},{"$f":"OFFSET(J518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9711852560163748E-2},{"$f":"OFFSET(K518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0508971085765393E-2},{"$f":"OFFSET(L518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1314060796623039E-2},{"$f":"OFFSET(M518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10369603813655082},{"$f":"OFFSET(N518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1224027936170555},{"$f":"OFFSET(O518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13784976533392473},{"$f":"OFFSET(P518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15041145795850416},{"$f":"OFFSET(Q518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16042519536551877},{"$f":"OFFSET(R518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16819454421884988},{"$f":"OFFSET(S518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17399243650649868},{"$f":"OFFSET(T518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17806401668641231},{"$f":"OFFSET(U518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1651467309403212},{"$f":"OFFSET(V518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15316650296789591},{"$f":"OFFSET(W518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1420553558513499},{"$f":"OFFSET(X518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13175024391777998},{"$f":"OFFSET(Y518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12219269501220686},{"$f":"OFFSET(Z518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11332847872117852},{"$f":"OFFSET(AA518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10510729866440524},{"$f":"OFFSET(AB518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7482507108462152E-2},{"$f":"OFFSET(AC518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0410840283249791E-2},{"$f":"OFFSET(AD518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3852172899374786E-2},{"$f":"OFFSET(AE518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7769290473559474E-2},{"$f":"OFFSET(AF518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.2127678170233356E-2},{"$f":"OFFSET(AG518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6895324961174812E-2},{"$f":"OFFSET(AH518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2042541991986298E-2},{"$f":"OFFSET(AI518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7541794124798047E-2},{"$f":"OFFSET(AJ518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3367543701357593E-2},{"$f":"OFFSET(AK518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9496105640003098E-2},{"$f":"OFFSET(AL518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5905513044326655E-2},{"$f":"OFFSET(AM518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2575392560979565E-2},{"$f":"OFFSET(AN518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9486848779387212E-2},{"$f":"OFFSET(AO518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6622357017448003E-2}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.109341792395099},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.109341792395099},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.109341792395099},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.109341792395099},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.109341792395099},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.109341792395099},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.109341792395099},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.109341792395099},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.80752881284134},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.020735750539558},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.706872255295757},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.827287839181743},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.346490751470625},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.231889828708091},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.453557442260646},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.984011819135453},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.798017152778002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.872400049949697},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.185880978608242},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.718919490823648},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.453572094955899},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.373361743324811},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.46315798608801},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.709066919624235},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.098330128959127},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.619231889189535},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.261013950934004},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.013797289999777},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.868510252111127},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.816822570058152},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.851084773338684},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9642725495880224},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1499356531084075},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4021509888833616},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7154795308326394},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0849267609518094},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.5059063415898954}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.2256588714893514E-3},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.5358309204084902E-3},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2931783844418863E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.74148022438174E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.198618783281947E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6647259653377199E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1399354291562799E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.624382609654677E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.6606264357512242E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.6972327001087366E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.7342050271098236E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.7715470773809219E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.8092625481547314E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.8473551736362785E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.8858287253726413E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9246870126263676E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9639338827526314E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0035732215801575E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0436089537959595E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0840450433339191E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.124885493767258E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.1661343487049307E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.2077956921919804E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.2498736491139E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.2923723856050394E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.3352961094610898E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.3786490705557006E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.4224355612612572E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.4666599168738698E-2}]
[null,null,"Revenues ($MM)",null,{"$f":"E521*E522","v":0},{"$f":"F521*F522","v":0},{"$f":"G521*G522","v":0},{"$f":"H521*H522","v":0},{"$f":"I521*I522","v":0},{"$f":"J521*J522","v":0},{"$f":"K521*K522","v":0},{"$f":"L521*L522","v":0},{"$f":"M521*M522","v":0.29920846229622089},{"$f":"N521*N522","v":0.55500600668716527},{"$f":"O521*O522","v":0.77211636603181455},{"$f":"P521*P522","v":0.95480637528420464},{"$f":"Q521*Q522","v":1.1069274023851414},{"$f":"R521*R522","v":1.2319531725319128},{"$f":"S521*S522","v":1.3330142910667546},{"$f":"T521*T522","v":1.4129297449184692},{"$f":"U521*U522","v":1.3104316793693491},{"$f":"V521*V522","v":1.2153691239573008},{"$f":"W521*W522","v":1.127202684980577},{"$f":"X521*X522","v":1.0454320979377301},{"$f":"Y521*Y522","v":0.96959338898071867},{"$f":"Z521*Z522","v":0.89925624228452972},{"$f":"AA521*AA522","v":0.83402155839551995},{"$f":"AB521*AB522","v":0.77351918970433198},{"$f":"AC521*AC522","v":0.71740584019423881},{"$f":"AD521*AD522","v":0.66536311754790234},{"$f":"AE521*AE522","v":0.61709572656001788},{"$f":"AF521*AF522","v":0.57232979360509895},{"$f":"AG521*AG522","v":0.5308113126532843},{"$f":"AH521*AH522","v":0.49230470401670945},{"$f":"AI521*AI522","v":0.45659147764864505},{"$f":"AJ521*AJ522","v":0.42346899341083111},{"$f":"AK521*AK522","v":0.3927493112746554},{"$f":"AL521*AL522","v":0.36425812493210685},{"$f":"AM521*AM522","v":0.33783377276571869},{"$f":"AN521*AN522","v":0.31332632056564819},{"$f":"AO521*AO522","v":0.29059671078915106}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2099272406541299},{"$f":"OFFSET(N524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.38939700647556097},{"$f":"OFFSET(O524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.54172350922509394},{"$f":"OFFSET(P524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.66990039714834737},{"$f":"OFFSET(Q524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.7766298232471196},{"$f":"OFFSET(R524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.86434898311361075},{"$f":"OFFSET(S524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.93525433648705791},{"$f":"OFFSET(T524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.9913237089371727},{"$f":"OFFSET(U524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.91941018113122897},{"$f":"OFFSET(V524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.85271347143915932},{"$f":"OFFSET(W524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.79085513658243778},{"$f":"OFFSET(X524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.73348418666732895},{"$f":"OFFSET(Y524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.6802750936358779},{"$f":"OFFSET(Z524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.63092594418970538},{"$f":"OFFSET(AA524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.58515672670612218},{"$f":"OFFSET(AB524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.54270774242637398},{"$f":"OFFSET(AC524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.50333813190094523},{"$f":"OFFSET(AD524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.4668245083308421},{"$f":"OFFSET(AE524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.43295969005030444},{"$f":"OFFSET(AF524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.40155152495893703},{"$f":"OFFSET(AG524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.37242180023298105},{"$f":"OFFSET(AH524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.34540523112932453},{"$f":"OFFSET(AI524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32034852314463608},{"$f":"OFFSET(AJ524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2971095022082218},{"$f":"OFFSET(AK524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.27555630797324449},{"$f":"OFFSET(AL524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25556664562896064},{"$f":"OFFSET(AM524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.23702709198869279},{"$f":"OFFSET(AN524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21983245191621256},{"$f":"OFFSET(AO524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20388516143884208}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.4269125578682576E-3},{"$f":"OFFSET(N525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7486113373865079E-2},{"$f":"OFFSET(O525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.432642917657496E-2},{"$f":"OFFSET(P525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0082291591700831E-2},{"$f":"OFFSET(Q525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4875042470764964E-2},{"$f":"OFFSET(R525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.8814125588965374E-2},{"$f":"OFFSET(S525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.1998174329154855E-2},{"$f":"OFFSET(T525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.4516004171603084E-2},{"$f":"OFFSET(U525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.1286682735080307E-2},{"$f":"OFFSET(V525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.8291625741973985E-2},{"$f":"OFFSET(W525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.5513838962837482E-2},{"$f":"OFFSET(X525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2937560979445002E-2},{"$f":"OFFSET(Y525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.054817375305172E-2},{"$f":"OFFSET(Z525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8332119680294632E-2},{"$f":"OFFSET(AA525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6276824666101314E-2},{"$f":"OFFSET(AB525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4370626777115541E-2},{"$f":"OFFSET(AC525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2602710070812451E-2},{"$f":"OFFSET(AD525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.09630432248437E-2},{"$f":"OFFSET(AE525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9442322618389875E-2},{"$f":"OFFSET(AF525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8031919542558342E-2},{"$f":"OFFSET(AG525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6723831240293703E-2},{"$f":"OFFSET(AH525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5510635497996578E-2},{"$f":"OFFSET(AI525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4385448531199515E-2},{"$f":"OFFSET(AJ525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.33418859253394E-2},{"$f":"OFFSET(AK525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2374026410000776E-2},{"$f":"OFFSET(AL525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1476378261081667E-2},{"$f":"OFFSET(AM525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0643848140244893E-2},{"$f":"OFFSET(AN525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.8717121948468049E-3},{"$f":"OFFSET(AO525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1555892543620024E-3}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F528,0,-1)+1","v":2012},{"$f":"OFFSET(G528,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",E499:E526)),\n0)","v":0.17497734354747049},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",F499:F526)),\n0)","v":0.22725665739511322},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",G499:G526)),\n0)","v":0.33404912901266076},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",H499:H526)),\n0)","v":0.36467254595342785},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",I499:I526)),\n0)","v":0.3463915877435384},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",J499:J526)),\n0)","v":0.32811062953364895},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",K499:K526)),\n0)","v":0.33139173582898546},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",L499:L526)),\n0)","v":0.33470565318727535},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",M499:M526)),\n0)","v":0.33805270971914808},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",N499:N526)),\n0)","v":0.34143323681633958},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",O499:O526)),\n0)","v":0.34484756918450299},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",P499:P526)),\n0)","v":0.34829604487634802},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",Q499:Q526)),\n0)","v":0.35177900532511153},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",R499:R526)),\n0)","v":0.35529679537836262},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",S499:S526)),\n0)","v":0.3588497633321463},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",T499:T526)),\n0)","v":0.36243826096546772},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",U499:U526)),\n0)","v":0.36606264357512242},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",V499:V526)),\n0)","v":0.36972327001087363},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",W499:W526)),\n0)","v":0.37342050271098232},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",X499:X526)),\n0)","v":0.37715470773809218},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",Y499:Y526)),\n0)","v":0.3809262548154731},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",Z499:Z526)),\n0)","v":0.38473551736362788},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AA499:AA526)),\n0)","v":0.38858287253726409},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AB499:AB526)),\n0)","v":0.39246870126263672},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AC499:AC526)),\n0)","v":0.3963933882752631},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AD499:AD526)),\n0)","v":0.40035732215801578},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AE499:AE526)),\n0)","v":0.40436089537959591},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AF499:AF526)),\n0)","v":0.40840450433339187},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AG499:AG526)),\n0)","v":0.41248854937672585},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AH499:AH526)),\n0)","v":0.41661343487049307},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AI499:AI526)),\n0)","v":0.42077956921919801},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AJ499:AJ526)),\n0)","v":0.42498736491139},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AK499:AK526)),\n0)","v":0.42923723856050389},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AL499:AL526)),\n0)","v":0.43352961094610892},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AM499:AM526)),\n0)","v":0.43786490705557007},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AN499:AN526)),\n0)","v":0.4422435561261257},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AO499:AO526)),\n0)","v":0.44666599168738697}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",E499:E526)),\n0)","v":12.320207252380463},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",F499:F526)),\n0)","v":16.001209424187142},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",G499:G526)),\n0)","v":23.52049938852015},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",H499:H526)),\n0)","v":25.676703362344639},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",I499:I526)),\n0)","v":24.389535610498861},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",J499:J526)),\n0)","v":23.102367858653086},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",K499:K526)),\n0)","v":23.333391537239617},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",L499:L526)),\n0)","v":23.566725452612012},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",M499:M526)),\n0)","v":21.958021028924961},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",N499:N526)),\n0)","v":20.458697526328866},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",O499:O526)),\n0)","v":19.061351089375588},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",P499:P526)),\n0)","v":17.759076442802648},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",Q499:Q526)),\n0)","v":16.545433517215006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",R499:R526)),\n0)","v":15.414416293141951},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",S499:S526)),\n0)","v":14.360423717245746},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",T499:T526)),\n0)","v":13.378232553999496},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",U499:U526)),\n0)","v":12.4077363476716},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",V499:V526)),\n0)","v":11.50764278105677},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",W499:W526)),\n0)","v":10.6728446402924},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",X499:X526)),\n0)","v":9.8986052037807202},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",Y499:Y526)),\n0)","v":9.1805313655938647},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",Z499:Z526)),\n0)","v":8.5145487085858953},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AA499:AA526)),\n0)","v":7.8968783857743565},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AB499:AB526)),\n0)","v":7.3240156788141908},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AC499:AC526)),\n0)","v":6.7927101119027959},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AD499:AD526)),\n0)","v":6.2999470082807099},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AE499:AE526)),\n0)","v":5.8429303846778158},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AF499:AF526)),\n0)","v":5.4190670866465238},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AG499:AG526)),\n0)","v":5.0259520747644402},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AH499:AH526)),\n0)","v":4.6613547782189775},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AI499:AI526)),\n0)","v":4.3232064383429831},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AJ499:AJ526)),\n0)","v":4.0095883702873572},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AK499:AK526)),\n0)","v":3.7187210762263803},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AL499:AL526)),\n0)","v":3.4489541483230095},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AM499:AM526)),\n0)","v":3.198756904162706},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AN499:AN526)),\n0)","v":2.966709701520307},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AO499:AO526)),\n0)","v":2.7514958831791931}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",E500:E527)),\n0)","v":8.7690910587407398},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",F500:F527)),\n0)","v":11.389099194217387},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",G500:G527)),\n0)","v":16.741065848964322},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",H500:H527)),\n0)","v":18.275776150532693},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",I500:I527)),\n0)","v":17.359615326888314},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",J500:J527)),\n0)","v":16.443454503243945},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",K500:K527)),\n0)","v":16.607889048276387},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",L500:L527)),\n0)","v":16.773967938759149},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",M500:M527)),\n0)","v":15.628494108753237},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",N500:N527)),\n0)","v":14.56093971895579},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",O500:O527)),\n0)","v":13.566027789720692},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",P500:P527)),\n0)","v":12.638836907292928},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",Q500:Q527)),\n0)","v":11.77477740620793},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",R500:R527)),\n0)","v":10.969569136130826},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",S500:S527)),\n0)","v":10.219220708595268},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",T500:T527)),\n0)","v":9.5200101259308223},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",U500:U527)),\n0)","v":8.829400684502259},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",V500:V527)),\n0)","v":8.1888900764027888},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",W500:W527)),\n0)","v":7.5948439854033332},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",X500:X527)),\n0)","v":7.0438917392276892},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",Y500:Y527)),\n0)","v":6.5329071840473247},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",Z500:Z527)),\n0)","v":6.0589909463964293},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AA500:AA527)),\n0)","v":5.6194539818595945},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AB500:AB527)),\n0)","v":5.2118023171859589},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AC500:AC527)),\n0)","v":4.8337228992550934},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AD500:AD527)),\n0)","v":4.4830704706003894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AE500:AE527)),\n0)","v":4.1578553970204659},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AF500:AF527)),\n0)","v":3.8562323782113035},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AG500:AG527)),\n0)","v":3.5764899773622436},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AH500:AH527)),\n0)","v":3.3170409103057632},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AI500:AI527)),\n0)","v":3.0764130391208089},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AJ500:AJ527)),\n0)","v":2.8532410190865303},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AK500:AK527)),\n0)","v":2.6462585515904946},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AL500:AL527)),\n0)","v":2.45429119903363},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AM500:AM527)),\n0)","v":2.2762497209630466},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AN500:AN527)),\n0)","v":2.1111238936212913},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AO500:AO527)),\n0)","v":1.9579767778436452}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",E499:E526)),\n0)","v":0.42509345796109577},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",F499:F526)),\n0)","v":0.55210186860883603},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",G499:G526)),\n0)","v":0.81154563500593835},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",H499:H526)),\n0)","v":0.88594277659017662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",I499:I526)),\n0)","v":0.84153065109590697},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",J499:J526)),\n0)","v":0.79711852560163754},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",K499:K526)),\n0)","v":0.80508971085765391},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",L499:L526)),\n0)","v":0.81314060796623044},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",M499:M526)),\n0)","v":0.75415300462946044},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",N499:N526)),\n0)","v":0.69944453495460301},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",O499:O526)),\n0)","v":0.648704778041999},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",P499:P526)),\n0)","v":0.60164583183401676},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",Q499:Q526)),\n0)","v":0.55800067953223931},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",R499:R526)),\n0)","v":0.51752167451953823},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",S499:S526)),\n0)","v":0.47997913519034119},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",T499:T526)),\n0)","v":0.4451600417160308},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",U499:U526)),\n0)","v":0.41286682735080305},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",V499:V526)),\n0)","v":0.38291625741973978},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",W499:W526)),\n0)","v":0.3551383896283748},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",X499:X526)),\n0)","v":0.32937560979444996},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",Y499:Y526)),\n0)","v":0.30548173753051722},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",Z499:Z526)),\n0)","v":0.28332119680294632},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AA499:AA526)),\n0)","v":0.26276824666101312},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AB499:AB526)),\n0)","v":0.24370626777115539},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AC499:AC526)),\n0)","v":0.22602710070812448},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AD499:AD526)),\n0)","v":0.20963043224843697},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AE499:AE526)),\n0)","v":0.19442322618389871},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AF499:AF526)),\n0)","v":0.18031919542558339},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AG499:AG526)),\n0)","v":0.16723831240293702},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AH499:AH526)),\n0)","v":0.15510635497996578},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AI499:AI526)),\n0)","v":0.14385448531199513},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AJ499:AJ526)),\n0)","v":0.13341885925339403},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AK499:AK526)),\n0)","v":0.12374026410000775},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AL499:AL526)),\n0)","v":0.11476378261081666},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AM499:AM526)),\n0)","v":0.10643848140244892},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AN499:AN526)),\n0)","v":9.8717121948468045E-2},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AO499:AO526)),\n0)","v":9.155589254362001E-2}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E538=Announcement_Year,\"Ancmt Yr\",\nIF(E538=Base_Year,\"Base Yr\",\nIF(E538=Standard_Year,\"Std Yr\",\nIF(E538=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J538=Announcement_Year,\"Ancmt Yr\",\nIF(J538=Base_Year,\"Base Yr\",\nIF(J538=Standard_Year,\"Std Yr\",\nIF(J538=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG14",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F538,0,-1)+1","v":2012},{"$f":"OFFSET(G538,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE538,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.57520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.57520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.57520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.57520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.57520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.57520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.57520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.57520000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":98.78354420473616},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":90.710392410602665},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.297024393370691},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":76.48951887875198},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.23836134497725},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.498083877973656},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.226934459620722},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.386573283646747},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.941793890313392},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.860267091556366},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.112305824016737},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.670649219616848},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.510264323114122},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.608164014421625},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.943239811349688},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.496108336656384},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.248970332681793},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.185481198106473},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.290632105180656},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.550640832728064},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.952851520896196},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.485642618517222},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.138342353532957},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.901151111656336},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.765070158689188},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.721836188056646},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.763861217488508},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.8841773976847946},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0763863315304079}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22200059548254616},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28832940451745381},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42382118769060856},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46267431380814045},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43948054753927501},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41628678127040958},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42044964908311366},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42465414557394482},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37528810115097372},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32489227042498581},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27345099427436304},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22094840337368535},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16736841555556664},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11269473314074821},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.6910840236077849E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E540*E541","v":23.881758459154003},{"$f":"F540*F541","v":31.017093356846001},{"$f":"G540*G541","v":45.592649030054758},{"$f":"H540*H541","v":49.772281842773474},{"$f":"I540*I541","v":47.277207797647023},{"$f":"J540*J541","v":44.782133752520565},{"$f":"K540*K541","v":45.22995509004577},{"$f":"L540*L541","v":45.682254640946233},{"$f":"M540*M541","v":37.072288729558707},{"$f":"N540*N541","v":29.471105341422103},{"$f":"O540*O541","v":22.777654140463088},{"$f":"P540*P541","v":16.900237071081612},{"$f":"Q540*Q541","v":11.7556832495282},{"$f":"R540*R541","v":7.2685943507178354},{"$f":"S540*S541","v":3.3706546047041286},{"$f":"T540*T541","v":0},{"$f":"U540*U541","v":0},{"$f":"V540*V541","v":0},{"$f":"W540*W541","v":0},{"$f":"X540*X541","v":0},{"$f":"Y540*Y541","v":0},{"$f":"Z540*Z541","v":0},{"$f":"AA540*AA541","v":0},{"$f":"AB540*AB541","v":0},{"$f":"AC540*AC541","v":0},{"$f":"AD540*AD541","v":0},{"$f":"AE540*AE541","v":0},{"$f":"AF540*AF541","v":0},{"$f":"AG540*AG541","v":0},{"$f":"AH540*AH541","v":0},{"$f":"AI540*AI541","v":0},{"$f":"AJ540*AJ541","v":0},{"$f":"AK540*AK541","v":0},{"$f":"AL540*AL541","v":0},{"$f":"AM540*AM541","v":0},{"$f":"AN540*AN541","v":0},{"$f":"AO540*AO541","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.986346259268416},{"$f":"OFFSET(F543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.061486327171579},{"$f":"OFFSET(G543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.428622231750133},{"$f":"OFFSET(H543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.401464048020443},{"$f":"OFFSET(I543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.626796083535346},{"$f":"OFFSET(J543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.85212811905026},{"$f":"OFFSET(K543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.170649400240762},{"$f":"OFFSET(L543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.492355894243168},{"$f":"OFFSET(M543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.368357006076419},{"$f":"OFFSET(N543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.961873508141341},{"$f":"OFFSET(O543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.201031463638333},{"$f":"OFFSET(P543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.020608919737226},{"$f":"OFFSET(Q543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3614490336756173},{"$f":"OFFSET(R543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.1699233400516178},{"$f":"OFFSET(S543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3974409729429138},{"$f":"OFFSET(T543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.83586154607039009},{"$f":"OFFSET(F544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0855982674896101},{"$f":"OFFSET(G544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5957427160519166},{"$f":"OFFSET(H544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7420298644970715},{"$f":"OFFSET(I544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6547022729176457},{"$f":"OFFSET(J544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5673746813382199},{"$f":"OFFSET(K544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.583048428151602},{"$f":"OFFSET(L544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5988789124331182},{"$f":"OFFSET(M544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2975301055345549},{"$f":"OFFSET(N544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0314886869497735},{"$f":"OFFSET(O544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.79721789491620809},{"$f":"OFFSET(P544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.59150829748785649},{"$f":"OFFSET(Q544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.41144891373348708},{"$f":"OFFSET(R544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25440080227512429},{"$f":"OFFSET(S544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11797291116464452},{"$f":"OFFSET(T544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.72240000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.72240000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.72240000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.72240000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.72240000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.72240000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.72240000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.72240000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.26490878825379},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":97.580337426253692},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":89.605518517831257},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":82.282447064885659},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.557858566918725},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.382841600670218},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.712482061943767},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.505536482009632},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.724132042444744},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.333491106462482},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.301678263105202},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.599368044420913},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.199631626110303},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.077740960207414},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.210988915148967},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.578524115018002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.161199276661677},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.941431941560474},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.90307658947934},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.031307203716935},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.312509433789184},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.734181571190177},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.284843617975913},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.953953786779287},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.731831824917766},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.609588604890032},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.579061469136866},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.632754858794954},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7637857946059547}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17760047638603693},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23066352361396306},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33905695015248688},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37013945104651236},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35158443803142003},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33302942501632771},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33635971926649094},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33972331645915588},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35384306679948951},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36821123981498394},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38283139198410832},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39770712607263364},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.4128420917037311},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42823998593484325},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44390455384140726},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45983958910750905},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46443798499858413},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46908236484856997},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.47377318849705569},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.47851092038202625},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.4832960295858465},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.48812898988170494},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49301027978052198},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49794038257832718},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5029197864041105},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5079489842681516},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51302847411083308},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5181587588519414},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.52334034644046079},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.52857374990486539},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.53385948740391409},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.53919808227795318},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.54459006310073277},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.55003596373174013},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.55553632336905756},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.56109168660274811},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.56670260346877555}]
[null,null,"Revenues ($MM)",null,{"$f":"E547*E548","v":20.55235336853552},{"$f":"F547*F548","v":26.69293654506448},{"$f":"G547*G548","v":39.236484008326151},{"$f":"H547*H548","v":42.833425609784925},{"$f":"I547*I548","v":40.686194971647204},{"$f":"J547*J548","v":38.538964333509483},{"$f":"K547*K548","v":38.924353976844571},{"$f":"L547*L548","v":39.313597516613022},{"$f":"M547*M548","v":37.601101218803748},{"$f":"N547*N548","v":35.930177025285353},{"$f":"O547*O548","v":34.303805383639137},{"$f":"P547*P548","v":32.724315548399282},{"$f":"Q547*Q548","v":31.193464375421403},{"$f":"R547*R548","v":29.712507111190472},{"$f":"S547*S548","v":28.28226092383581},{"$f":"T547*T548","v":26.903161856401688},{"$f":"U547*U548","v":24.951527631590906},{"$f":"V547*V548","v":23.141470674455316},{"$f":"W547*W548","v":21.462720554979111},{"$f":"X547*X548","v":19.905751890246503},{"$f":"Y547*Y548","v":18.461730296541042},{"$f":"Z547*Z548","v":17.122462262238152},{"$f":"AA547*AA548","v":15.880348657064884},{"$f":"AB547*AB548","v":14.72834161393434},{"$f":"AC547*AC548","v":13.659904538698171},{"$f":"AD547*AD548","v":12.668975020908874},{"$f":"AE547*AE548","v":11.74993043514413},{"$f":"AF547*AF548","v":10.897556037711862},{"$f":"AG547*AG548","v":10.1070153777139},{"$f":"AH547*AH548","v":9.3738228545777496},{"$f":"AI547*AI548","v":8.6938182663455219},{"$f":"AJ547*AJ548","v":8.0631432043045272},{"$f":"AK547*AK548","v":7.4782191600206165},{"$f":"AL547*AL548","v":6.9357272205514571},{"$f":"AM547*AM548","v":6.4325892366286128},{"$f":"AN547*AN548","v":5.9659503569548251},{"$f":"AO547*AO548","v":5.5331628295146418}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.668887903841837},{"$f":"OFFSET(F550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.051623285310161},{"$f":"OFFSET(G550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.004364042327232},{"$f":"OFFSET(H550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.571619100779145},{"$f":"OFFSET(I550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.039070250059314},{"$f":"OFFSET(J550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.506521399339483},{"$f":"OFFSET(K550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.781586613332873},{"$f":"OFFSET(L550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.059402479466204},{"$f":"OFFSET(M550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.837137769539297},{"$f":"OFFSET(N550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.644544432366384},{"$f":"OFFSET(O550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.483749711027105},{"$f":"OFFSET(P550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.356416070789979},{"$f":"OFFSET(Q550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.263797437234565},{"$f":"OFFSET(R550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.20678972089965},{"$f":"OFFSET(S550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.185976161449954},{"$f":"OFFSET(T550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.201667977091141},{"$f":"OFFSET(U550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.808722694392813},{"$f":"OFFSET(V550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.516825745771843},{"$f":"OFFSET(W550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.318646788861844},{"$f":"OFFSET(X550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.207387245819826},{"$f":"OFFSET(Y550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.176741727568801},{"$f":"OFFSET(Z550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.220862256439043},{"$f":"OFFSET(AA550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.334325084203673},{"$f":"OFFSET(AB550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.512099917231353},{"$f":"OFFSET(AC550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7495213741365205},{"$f":"OFFSET(AD550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0422625139753894},{"$f":"OFFSET(AE550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.386310284784205},{"$f":"OFFSET(AF550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7779427531524936},{"$f":"OFFSET(AG550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.2137079856298296},{"$f":"OFFSET(AH550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6904044621372547},{"$f":"OFFSET(AI550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2050629102472561},{"$f":"OFFSET(AJ550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7549294572583127},{"$f":"OFFSET(AK550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3374500044673594},{"$f":"OFFSET(AL550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9502557349783141},{"$f":"OFFSET(AM550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5911496728166794},{"$f":"OFFSET(AN550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2580942170853397},{"$f":"OFFSET(AO550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9491995804292714}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.6686892368563121},{"$f":"OFFSET(F551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.86847861399168802},{"$f":"OFFSET(G551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2765941728415333},{"$f":"OFFSET(H551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3936238915976573},{"$f":"OFFSET(I551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3237618183341167},{"$f":"OFFSET(J551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.253899745070576},{"$f":"OFFSET(K551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2664387425212817},{"$f":"OFFSET(L551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2791031299464946},{"$f":"OFFSET(M551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2233855280754375},{"$f":"OFFSET(N551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1690205118764101},{"$f":"OFFSET(O551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1161050528826915},{"$f":"OFFSET(P551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0647149354781418},{"$f":"OFFSET(Q551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0149073205426016},{"$f":"OFFSET(R551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.9667230486454722},{"$f":"OFFSET(S551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.92018870708422729},{"$f":"OFFSET(T551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.87531848291011427},{"$f":"OFFSET(U551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.81182031425711132},{"$f":"OFFSET(V551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.75292848889630082},{"$f":"OFFSET(W551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.69830884918226388},{"$f":"OFFSET(X551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.64765147824472702},{"$f":"OFFSET(Y551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.6006689414916746},{"$f":"OFFSET(Z551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.55709465567898064},{"$f":"OFFSET(AA551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.5166813762925071},{"$f":"OFFSET(AB551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.47919979465994339},{"$f":"OFFSET(AC551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.44443723683226177},{"$f":"OFFSET(AD551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.41219645685212786},{"$f":"OFFSET(AE551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.38229451756215815},{"$f":"OFFSET(AF551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35456175260262607},{"$f":"OFFSET(AG551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32884080370889895},{"$f":"OFFSET(AH551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.30498572784613898},{"$f":"OFFSET(AI551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28286116911507236},{"$f":"OFFSET(AJ551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.26234159073013968},{"$f":"OFFSET(AK551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24331056271220389},{"$f":"OFFSET(AL551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22566010125411634},{"$f":"OFFSET(AM551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20929005601064235},{"$f":"OFFSET(AN551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19410754183617032},{"$f":"OFFSET(AO551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18002641174583423}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.47900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.47900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.47900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.47900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.47900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.47900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.47900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.47900000000001},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":125.32516164988014},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.08287826382514},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":105.6776523974191},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":97.041074960150596},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":89.110327640582128},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":81.827725996158662},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.140299884309556},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.999408183101906},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.360384999108355},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.182214789175589},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.427234033085512},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.060857287219427},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.051325626671314},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.369475646099183},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.98852733913759},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.883889313508377},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.032979925057802},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.415063029735229},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.011097158852142},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.803597020594836},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.776506320419504},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.915080975286237},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.205781872288636},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.636176391656676},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.194847977858664},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.871313101065885},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.655945004997566},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.539903686524617},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.51507159773757}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.4400119096509233E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.7665880903490764E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.476423753812172E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.2534862761628089E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.7896109507855008E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.3257356254081927E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.4089929816622735E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.4930829114788969E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11794768893316318},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15161639286499337},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18594667610656687},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22094840337368535},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.25663157051853552},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29300630616594531},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33008287336925157},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36787167128600728},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3715503879988673},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37526589187885601},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37901855079764457},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38280873630562101},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38663682366867724},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39050319190536398},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39440822382441759},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39835230606266175},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40233582912328841},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40635918741452132},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41042277928866649},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41452700708155316},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41867227715236865},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42285899992389231},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42708758992313128},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43135846582236259},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43567205048058621},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44002877098539211},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44442905869524607},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44887334928219852},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45336208277502044}]
[null,null,"Revenues ($MM)",null,{"$f":"E554*E555","v":6.0596838541724845},{"$f":"F554*F555","v":7.870181759827517},{"$f":"G554*G555","v":11.568538374965316},{"$f":"H554*H555","v":12.629065534844241},{"$f":"I554*I555","v":11.995973129522545},{"$f":"J554*J555","v":11.362880724200849},{"$f":"K554*K555","v":11.476509531442856},{"$f":"L554*L555","v":11.591274626757285},{"$f":"M554*M555","v":14.781813181778455},{"$f":"N554*N555","v":17.448450882882319},{"$f":"O554*O555","v":19.650408202045249},{"$f":"P554*P555","v":21.441070574111389},{"$f":"Q554*Q555","v":22.868523331823859},{"$f":"R554*R555","v":23.976039736093547},{"$f":"S554*S555","v":24.802526091640139},{"$f":"T554*T555","v":25.382927606063106},{"$f":"U554*U555","v":23.541575630176322},{"$f":"V554*V555","v":21.833800724347142},{"$f":"W554*W555","v":20.249912816346665},{"$f":"X554*X555","v":18.780924780190887},{"$f":"Y554*Y555","v":17.418501442359478},{"$f":"Z554*Z555","v":16.154912287252952},{"$f":"AA554*AA555","v":14.982987593534586},{"$f":"AB554*AB555","v":13.896077752470704},{"$f":"AC554*AC555","v":12.888015537437784},{"$f":"AD554*AD555","v":11.953081110510135},{"$f":"AE554*AE555","v":11.085969567572299},{"$f":"AF554*AF555","v":10.281760837804107},{"$f":"AG554*AG555","v":9.5358917667453511},{"$f":"AH554*AH555","v":8.8441302245367641},{"$f":"AI554*AI555","v":8.2025510924251179},{"$f":"AJ554*AJ555","v":7.6075139912775942},{"$f":"AK554*AK555","v":7.05564262573506},{"$f":"AL554*AL555","v":6.5438056268009817},{"$f":"AM554*AM555","v":6.0690987841651154},{"$f":"AN554*AN555","v":5.6288285674464937},{"$f":"AO554*AO555","v":5.2204968428537875}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3549798207653865},{"$f":"OFFSET(F557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.6561503165226119},{"$f":"OFFSET(G557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.314089050047313},{"$f":"OFFSET(H557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0762697993724046},{"$f":"OFFSET(I557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.621278298791502},{"$f":"OFFSET(J557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1662867982105993},{"$f":"OFFSET(K557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.2479496661927048},{"$f":"OFFSET(L557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3304291628546316},{"$f":"OFFSET(M557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.623408690973699},{"$f":"OFFSET(N557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.539870614907752},{"$f":"OFFSET(O557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.122375564326564},{"$f":"OFFSET(P557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.409290638416163},{"$f":"OFFSET(Q557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.435173853536902},{"$f":"OFFSET(R557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.23112488131866},{"$f":"OFFSET(S557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.825104944827249},{"$f":"OFFSET(T557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.242228501778701},{"$f":"OFFSET(U557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.918883771113951},{"$f":"OFFSET(V557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.691538346455451},{"$f":"OFFSET(W557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.553228156733788},{"$f":"OFFSET(X557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.497494325009354},{"$f":"OFFSET(Y557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.518346520209251},{"$f":"OFFSET(Z557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.610228967436626},{"$f":"OFFSET(AA557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.767988923991801},{"$f":"OFFSET(AB557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9868474422352556},{"$f":"OFFSET(AC557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.2623722533982082},{"$f":"OFFSET(AD557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5904526184810841},{"$f":"OFFSET(AE557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9672760035415395},{"$f":"OFFSET(AF557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.3893064470254393},{"$f":"OFFSET(AG557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.8532644963950808},{"$f":"OFFSET(AH557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3561086002132097},{"$f":"OFFSET(AI557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.89501785009982},{"$f":"OFFSET(AJ557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4673759746379718},{"$f":"OFFSET(AK557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0707564944086387},{"$f":"OFFSET(AL557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.7029089539228117},{"$f":"OFFSET(AM557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3617461523296308},{"$f":"OFFSET(AN557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0453323004463568},{"$f":"OFFSET(AO557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7518720369121281}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16717230921407802},{"$f":"OFFSET(F558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21711965349792203},{"$f":"OFFSET(G558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31914854321038338},{"$f":"OFFSET(H558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.34840597289941438},{"$f":"OFFSET(I558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.33094045458352922},{"$f":"OFFSET(J558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31347493626764406},{"$f":"OFFSET(K558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31660968563032044},{"$f":"OFFSET(L558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31977578248662369},{"$f":"OFFSET(M558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.40779517602514587},{"$f":"OFFSET(N558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.48136138724322769},{"$f":"OFFSET(O558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.54210816854302157},{"$f":"OFFSET(P558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.5915082974878566},{"$f":"OFFSET(Q558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.63088833439134695},{"$f":"OFFSET(R558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.66144208591532305},{"$f":"OFFSET(S558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.68424288475493833},{"$f":"OFFSET(T558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.70025478632809157},{"$f":"OFFSET(U558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.64945625140568908},{"$f":"OFFSET(V558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.60234279111704081},{"$f":"OFFSET(W558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.55864707934581115},{"$f":"OFFSET(X558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.51812118259578166},{"$f":"OFFSET(Y558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.48053515319333984},{"$f":"OFFSET(Z558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.44567572454318455},{"$f":"OFFSET(AA558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.41334510103400568},{"$f":"OFFSET(AB558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.38335983572795473},{"$f":"OFFSET(AC558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35554978946580945},{"$f":"OFFSET(AD558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32975716548170231},{"$f":"OFFSET(AE558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.30583561404972659},{"$f":"OFFSET(AF558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28364940208210093},{"$f":"OFFSET(AG558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.26307264296711919},{"$f":"OFFSET(AH558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2439885822769112},{"$f":"OFFSET(AI558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22628893529205793},{"$f":"OFFSET(AJ558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.20987327258411179},{"$f":"OFFSET(AK558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19464845016976315},{"$f":"OFFSET(AL558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18052808100329307},{"$f":"OFFSET(AM558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16743204480851392},{"$f":"OFFSET(AN558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15528603346893627},{"$f":"OFFSET(AO558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14402112939666739}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":139.85468096232833},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":139.85468096232833},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":139.85468096232833},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":139.85468096232833},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":139.85468096232833},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":139.85468096232833},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":139.85468096232833},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":139.85468096232833},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":128.42496280816985},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":117.92934608118269},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":108.29149071204272},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":99.44129557509396},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":91.314388606468114},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":83.851658592644938},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":76.998825223908355},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.706044285473837},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.927545114637354},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.621297686983439},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.748706910197349},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.274331901921862},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.165628209820426},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.392711098879772},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.928138184217168},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.746709828368381},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.82528585124178},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.142617219575165},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.679191491685309},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.41709089334951},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.339861992531628},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.432396025028901},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.680819000586141},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.072390790161791},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.595412460355305},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.239141180990941},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.993712086936712},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.850066525818809},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.799886169740077}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0722517175742107E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1659484694999055E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2814119312923572E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.4189680674737074E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.5789471851855552E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.7616839884448943E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.9675176330508996E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.1967917821501821E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.2887596999716826E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.3816472969714002E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.4754637699411143E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.5702184076405253E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.6659205917169311E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.7625797976340994E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.8602055956104398E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.9588076515665439E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1005839572808221},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10158979685363033},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10260569482216662},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10363175177038829},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10466806928809216},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10571474998097308},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10677189748078282},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10783961645559065},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10891801262014655},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11000719274634803},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11110726467381152},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11221833732054963},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11334052069375511}]
[null,null,"Revenues ($MM)",null,{"$f":"E561*E562","v":0},{"$f":"F561*F562","v":0},{"$f":"G561*G562","v":0},{"$f":"H561*H562","v":0},{"$f":"I561*I562","v":0},{"$f":"J561*J562","v":0},{"$f":"K561*K562","v":0},{"$f":"L561*L562","v":0},{"$f":"M561*M562","v":1.3770388695046425},{"$f":"N561*N562","v":2.554288866536623},{"$f":"O561*O562","v":3.5534898967993245},{"$f":"P561*P562","v":4.3942790973455468},{"$f":"Q561*Q562","v":5.0943815128299521},{"$f":"R561*R562","v":5.6697841731043503},{"$f":"S561*S562","v":6.1348949769569421},{"$f":"T561*T562","v":6.5026876703299266},{"$f":"U561*U562","v":6.0309636447893675},{"$f":"V561*V562","v":5.5934598628701542},{"$f":"W561*W562","v":5.1876938877869971},{"$f":"X561*X562","v":4.8113633659960193},{"$f":"Y561*Y562","v":4.4623329634285129},{"$f":"Z561*Z562","v":4.1386222494086251},{"$f":"AA561*AA562","v":3.8383944595071453},{"$f":"AB561*AB562","v":3.5599460735708401},{"$f":"AC561*AC562","v":3.3016971497920773},{"$f":"AD561*AD562","v":3.0621823599733804},{"$f":"AE561*AE562","v":2.8400426751201739},{"$f":"AF561*AF562","v":2.6340176541849933},{"$f":"AG561*AG562","v":2.4429382922088094},{"$f":"AH561*AH562","v":2.2657203872791314},{"$f":"AI561*AI562","v":2.1013583886684262},{"$f":"AJ561*AJ562","v":1.9489196912465963},{"$f":"AK561*AK562","v":1.8075393437935166},{"$f":"AL561*AL562","v":1.6764151411860801},{"$f":"AM561*AM562","v":1.5548030726123927},{"$f":"AN561*AN562","v":1.4420130999858383},{"$f":"AO561*AO562","v":1.33740524260538}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.97876142659000287},{"$f":"OFFSET(N564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8155184071410251},{"$f":"OFFSET(O564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5257230698328832},{"$f":"OFFSET(P564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.123332952612822},{"$f":"OFFSET(Q564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6209465306413922},{"$f":"OFFSET(R564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0299269458684837},{"$f":"OFFSET(S564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3605149372335674},{"$f":"OFFSET(T564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6219318872028996},{"$f":"OFFSET(U564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2866433994052073},{"$f":"OFFSET(V564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9756777213747743},{"$f":"OFFSET(W564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6872704051913625},{"$f":"OFFSET(X564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4197850011591595},{"$f":"OFFSET(Y564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1717037724403623},{"$f":"OFFSET(Z564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9416190832764699},{"$f":"OFFSET(AA564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7282254119332325},{"$f":"OFFSET(AB564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.530311943050005},{"$f":"OFFSET(AC564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3467556973617767},{"$f":"OFFSET(AD564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1765151598113133},{"$f":"OFFSET(AE564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0186243698967261},{"$f":"OFFSET(AF564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8721874407225403},{"$f":"OFFSET(AG564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7363734756548774},{"$f":"OFFSET(AH564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6104118537373646},{"$f":"OFFSET(AI564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4935878571167989},{"$f":"OFFSET(AJ564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3852386156681651},{"$f":"OFFSET(AK564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.284749345808452},{"$f":"OFFSET(AL564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1915498621579304},{"$f":"OFFSET(AM564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1051113422557566},{"$f":"OFFSET(AN564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0249433259725811},{"$f":"OFFSET(AO564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.95059093259456995}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7072288729558707E-2},{"$f":"OFFSET(N565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.8765912463318229E-2},{"$f":"OFFSET(O565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.5666147389944986E-2},{"$f":"OFFSET(P565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11830165949757131},{"$f":"OFFSET(Q565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13714963791116236},{"$f":"OFFSET(R565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15264048136507458},{"$f":"OFFSET(S565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16516207563050231},{"$f":"OFFSET(T565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17506369658202287},{"$f":"OFFSET(U565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16236406285142224},{"$f":"OFFSET(V565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15058569777926017},{"$f":"OFFSET(W565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13966176983645276},{"$f":"OFFSET(X565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12953029564894539},{"$f":"OFFSET(Y565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12013378829833493},{"$f":"OFFSET(Z565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11141893113579611},{"$f":"OFFSET(AA565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10333627525850141},{"$f":"OFFSET(AB565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.583995893198867E-2},{"$f":"OFFSET(AC565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.8887447366452349E-2},{"$f":"OFFSET(AD565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.2439291370425563E-2},{"$f":"OFFSET(AE565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.645890351243162E-2},{"$f":"OFFSET(AF565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0912350520525219E-2},{"$f":"OFFSET(AG565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.5768160741779783E-2},{"$f":"OFFSET(AH565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.0997145569227779E-2},{"$f":"OFFSET(AI565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.6572233823014462E-2},{"$f":"OFFSET(AJ565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2468318146027933E-2},{"$f":"OFFSET(AK565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.8662112542440773E-2},{"$f":"OFFSET(AL565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.513202025082326E-2},{"$f":"OFFSET(AM565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.1858011202128474E-2},{"$f":"OFFSET(AN565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.882150836723406E-2},{"$f":"OFFSET(AO565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6005282349166834E-2}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F568,0,-1)+1","v":2012},{"$f":"OFFSET(G568,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",E539:E566)),\n0)","v":0.44400119096509227},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",F539:F566)),\n0)","v":0.57665880903490763},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",G539:G566)),\n0)","v":0.84764237538121712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",H539:H566)),\n0)","v":0.92534862761628078},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",I539:I566)),\n0)","v":0.87896109507855003},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",J539:J566)),\n0)","v":0.83257356254081927},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",K539:K566)),\n0)","v":0.84089929816622744},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",L539:L566)),\n0)","v":0.84930829114788975},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",M539:M566)),\n0)","v":0.85780137405936863},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",N539:N566)),\n0)","v":0.86637938779996215},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",O539:O566)),\n0)","v":0.8750431816779618},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",P539:P566)),\n0)","v":0.88379361349474139},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",Q539:Q566)),\n0)","v":0.89263154962968894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",R539:R566)),\n0)","v":0.90155786512598568},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",S539:S566)),\n0)","v":0.91057344377724569},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",T539:T566)),\n0)","v":0.91967917821501821},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",U539:U566)),\n0)","v":0.92887596999716826},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",V539:V566)),\n0)","v":0.93816472969713993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",W539:W566)),\n0)","v":0.94754637699411137},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",X539:X566)),\n0)","v":0.95702184076405261},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",Y539:Y566)),\n0)","v":0.966592059171693},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",Z539:Z566)),\n0)","v":0.97625797976340989},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AA539:AA566)),\n0)","v":0.98602055956104395},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AB539:AB566)),\n0)","v":0.99588076515665447},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AC539:AC566)),\n0)","v":1.005839572808221},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AD539:AD566)),\n0)","v":1.0158979685363032},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AE539:AE566)),\n0)","v":1.0260569482216662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AF539:AF566)),\n0)","v":1.0363175177038828},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AG539:AG566)),\n0)","v":1.0466806928809216},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AH539:AH566)),\n0)","v":1.0571474998097308},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AI539:AI566)),\n0)","v":1.0677189748078282},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AJ539:AJ566)),\n0)","v":1.0783961645559064},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AK539:AK566)),\n0)","v":1.0891801262014655},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AL539:AL566)),\n0)","v":1.1000719274634803},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AM539:AM566)),\n0)","v":1.1110726467381151},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AN539:AN566)),\n0)","v":1.1221833732054962},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AO539:AO566)),\n0)","v":1.1334052069375513}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",E539:E566)),\n0)","v":50.493795681862004},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",F539:F566)),\n0)","v":65.580211661737991},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",G539:G566)),\n0)","v":96.397671413346231},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",H539:H566)),\n0)","v":105.23477298740264},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",I539:I566)),\n0)","v":99.959375898816759},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",J539:J566)),\n0)","v":94.683978810230897},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",K539:K566)),\n0)","v":95.630818598333192},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",L539:L566)),\n0)","v":96.587126784316538},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",M539:M566)),\n0)","v":90.832241999645561},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",N539:N566)),\n0)","v":85.404022116126399},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",O539:O566)),\n0)","v":80.28535762294679},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",P539:P566)),\n0)","v":75.459902290937833},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",Q539:Q566)),\n0)","v":70.912052469603424},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",R539:R566)),\n0)","v":66.626925371106211},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",S539:S566)),\n0)","v":62.590336597137025},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",T539:T566)),\n0)","v":58.788777132794721},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",U539:U566)),\n0)","v":54.524066906556598},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",V539:V566)),\n0)","v":50.568731261672617},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",W539:W566)),\n0)","v":46.900327259112778},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",X539:X566)),\n0)","v":43.498040036433409},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",Y539:Y566)),\n0)","v":40.342564702329035},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",Z539:Z566)),\n0)","v":37.415996798899727},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AA539:AA566)),\n0)","v":34.701730710106617},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AB539:AB566)),\n0)","v":32.184365439975885},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AC539:AC566)),\n0)","v":29.849617225928032},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AD539:AD566)),\n0)","v":27.684238491392389},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AE539:AE566)),\n0)","v":25.675942677836602},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AF539:AF566)),\n0)","v":23.813334529700963},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AG539:AG566)),\n0)","v":22.085845436668059},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AH539:AH566)),\n0)","v":20.483673466393647},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AI539:AI566)),\n0)","v":18.997727747439068},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AJ539:AJ566)),\n0)","v":17.619576886828717},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AK539:AK566)),\n0)","v":16.34140112954919},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AL539:AL566)),\n0)","v":15.155947988538518},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AM539:AM566)),\n0)","v":14.056491093406121},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AN539:AN566)),\n0)","v":13.036792024387156},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AO539:AO566)),\n0)","v":12.091064914973808}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",E540:E567)),\n0)","v":36.010213983875637},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",F540:F567)),\n0)","v":46.769259929004349},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",G540:G567)),\n0)","v":68.74707532412468},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",H540:H567)),\n0)","v":75.049352948171986},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",I540:I567)),\n0)","v":71.287144632386173},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",J540:J567)),\n0)","v":67.524936316600332},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",K540:K567)),\n0)","v":68.200185679766349},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",L540:L567)),\n0)","v":68.882187536564004},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",M540:M567)),\n0)","v":64.807664893179421},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",N540:N567)),\n0)","v":60.961806962556508},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",O540:O567)),\n0)","v":57.332879808824892},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",P540:P567)),\n0)","v":53.909648581556191},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",Q540:Q567)),\n0)","v":50.681366855088477},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",R540:R567)),\n0)","v":47.637764888138406},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",S540:S567)),\n0)","v":44.769037016453687},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",T540:T567)),\n0)","v":42.065828366072743},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",U540:U567)),\n0)","v":39.014249864911974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",V540:V567)),\n0)","v":36.184041813602065},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",W540:W567)),\n0)","v":33.559145350786991},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",X540:X567)),\n0)","v":31.124666571988339},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",Y540:Y567)),\n0)","v":28.866792020218416},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",Z540:Z567)),\n0)","v":26.772710307152138},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AA540:AA567)),\n0)","v":24.830539420128709},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AB540:AB567)),\n0)","v":23.029259302516614},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AC540:AC567)),\n0)","v":21.358649324896504},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AD540:AD567)),\n0)","v":19.809230292267788},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AE540:AE567)),\n0)","v":18.372210658222471},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AF540:AF567)),\n0)","v":17.039436640900472},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AG540:AG567)),\n0)","v":15.803345957679788},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AH540:AH567)),\n0)","v":14.656924916087828},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AI540:AI567)),\n0)","v":13.593668617463875},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AJ540:AJ567)),\n0)","v":12.607544047564449},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AK540:AK567)),\n0)","v":11.69295584468445},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AL540:AL567)),\n0)","v":10.844714551059056},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AM540:AM567)),\n0)","v":10.058007167402067},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AN540:AN567)),\n0)","v":9.3283698435042783},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AO540:AO567)),\n0)","v":8.6516625499359705}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",E539:E566)),\n0)","v":1.6717230921407802},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",F539:F566)),\n0)","v":2.1711965349792202},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",G539:G566)),\n0)","v":3.1914854321038337},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",H539:H566)),\n0)","v":3.4840597289941431},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",I539:I566)),\n0)","v":3.3094045458352914},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",J539:J566)),\n0)","v":3.1347493626764402},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",K539:K566)),\n0)","v":3.1660968563032039},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",L539:L566)),\n0)","v":3.1977578248662368},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",M539:M566)),\n0)","v":2.9657830983646969},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",N539:N566)),\n0)","v":2.7506364985327294},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",O539:O566)),\n0)","v":2.5510972637318661},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",P539:P566)),\n0)","v":2.3660331899514264},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",Q539:Q566)),\n0)","v":2.1943942065785982},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",R539:R566)),\n0)","v":2.0352064182009943},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",S539:S566)),\n0)","v":1.8875665786343125},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",T539:T566)),\n0)","v":1.7506369658202288},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",U539:U566)),\n0)","v":1.6236406285142226},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",V539:V566)),\n0)","v":1.5058569777926016},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",W539:W566)),\n0)","v":1.3966176983645278},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",X539:X566)),\n0)","v":1.295302956489454},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",Y539:Y566)),\n0)","v":1.2013378829833494},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",Z539:Z566)),\n0)","v":1.1141893113579613},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AA539:AA566)),\n0)","v":1.0333627525850142},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AB539:AB566)),\n0)","v":0.95839958931988689},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AC539:AC566)),\n0)","v":0.88887447366452366},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AD539:AD566)),\n0)","v":0.82439291370425571},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AE539:AE566)),\n0)","v":0.76458903512431631},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AF539:AF566)),\n0)","v":0.70912350520525225},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AG539:AG566)),\n0)","v":0.65768160741779791},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AH539:AH566)),\n0)","v":0.60997145569227795},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AI539:AI566)),\n0)","v":0.56572233823014473},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AJ539:AJ566)),\n0)","v":0.52468318146027937},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AK539:AK566)),\n0)","v":0.48662112542440783},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AL539:AL566)),\n0)","v":0.45132020250823263},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AM539:AM566)),\n0)","v":0.4185801120212847},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AN539:AN566)),\n0)","v":0.3882150836723407},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AO539:AO566)),\n0)","v":0.36005282349166845}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E578=Announcement_Year,\"Ancmt Yr\",\nIF(E578=Base_Year,\"Base Yr\",\nIF(E578=Standard_Year,\"Std Yr\",\nIF(E578=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J578=Announcement_Year,\"Ancmt Yr\",\nIF(J578=Base_Year,\"Base Yr\",\nIF(J578=Standard_Year,\"Std Yr\",\nIF(J578=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG15",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F578,0,-1)+1","v":2012},{"$f":"OFFSET(G578,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE578,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":128.6936},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":128.6936},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":128.6936},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":128.6936},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":128.6936},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":128.6936},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":128.6936},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":128.6936},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":118.17602871727529},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":108.51801304327702},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":99.649305215985564},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":91.50539851912481},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":84.027058091325557},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.159890080226575},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.853946007747552},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.06335946887684},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.746012521495985},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.863229340720892},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.379494909548676},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.262196699701065},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.481387463775285},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.009567413366376},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.821484198829395},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.893949235830576},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.205669042734918},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.737090362059611},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.470257939481193},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.388683925949216},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.477227953000384},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.721987008998429},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.110194315312718},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.630126466909246},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.27101816193958},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.02298390011161},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.876946080313855},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.824568974509811},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.858198097660443}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1891116183740208},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24561393718153474},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36103286358829617},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39412997102174929},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3743723182741972},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35461466552664517},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35816081218191165},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36174242030373077},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.31968986394342203},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27676008221387682},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23293973586334632},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18821530657758384},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14257309473251975},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.5999217119896632E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.8479604645547798E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E580*E581","v":24.337454970378882},{"$f":"F580*F581","v":31.608941786065561},{"$f":"G580*G581","v":46.462618933486752},{"$f":"H580*H581","v":50.722004838684597},{"$f":"I580*I581","v":48.179321379052226},{"$f":"J580*J581","v":45.636637919419861},{"$f":"K580*K581","v":46.093004298614069},{"$f":"L580*L581","v":46.553934341600211},{"$f":"M580*M581","v":37.779678541999672},{"$f":"N580*N581","v":30.033454211543905},{"$f":"O580*O581","v":23.212282835977657},{"$f":"P580*P581","v":17.222716635781062},{"$f":"Q580*Q581","v":11.979997713349499},{"$f":"R580*R581","v":7.4072890407590295},{"$f":"S580*S581","v":3.4349712900325913},{"$f":"T580*T581","v":0},{"$f":"U580*U581","v":0},{"$f":"V580*V581","v":0},{"$f":"W580*W581","v":0},{"$f":"X580*X581","v":0},{"$f":"Y580*Y581","v":0},{"$f":"Z580*Z581","v":0},{"$f":"AA580*AA581","v":0},{"$f":"AB580*AB581","v":0},{"$f":"AC580*AC581","v":0},{"$f":"AD580*AD581","v":0},{"$f":"AE580*AE581","v":0},{"$f":"AF580*AF581","v":0},{"$f":"AG580*AG581","v":0},{"$f":"AH580*AH581","v":0},{"$f":"AI580*AI581","v":0},{"$f":"AJ580*AJ581","v":0},{"$f":"AK580*AK581","v":0},{"$f":"AL580*AL581","v":0},{"$f":"AM580*AM581","v":0},{"$f":"AN580*AN581","v":0},{"$f":"AO580*AO581","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.310468904677698},{"$f":"OFFSET(F583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.482449564402302},{"$f":"OFFSET(G583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.047404556347928},{"$f":"OFFSET(H583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.076972247574844},{"$f":"OFFSET(I583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.268441198787073},{"$f":"OFFSET(J583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.45991014999931},{"$f":"OFFSET(K583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.784509251499301},{"$f":"OFFSET(L583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.1123543440143},{"$f":"OFFSET(M583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.871501207746185},{"$f":"OFFSET(N583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.361854633598877},{"$f":"OFFSET(O583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.510169232067391},{"$f":"OFFSET(P583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.249978526539502},{"$f":"OFFSET(Q583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5209968810398564},{"$f":"OFFSET(R583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2685725259309191},{"$f":"OFFSET(S583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4431874153209425},{"$f":"OFFSET(T583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.85181092396326108},{"$f":"OFFSET(F584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1063129625122947},{"$f":"OFFSET(G584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6261916626720365},{"$f":"OFFSET(H584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7752701693539612},{"$f":"OFFSET(I584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6862762482668281},{"$f":"OFFSET(J584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5972823271796954},{"$f":"OFFSET(K584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6132551504514925},{"$f":"OFFSET(L584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6293877019560075},{"$f":"OFFSET(M584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3222887489699888},{"$f":"OFFSET(N584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0511708974040368},{"$f":"OFFSET(O584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.81242989925921816},{"$f":"OFFSET(P584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.60279508225233724},{"$f":"OFFSET(Q584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.41929991996723248},{"$f":"OFFSET(R584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25925511642656607},{"$f":"OFFSET(S584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12022399515114073},{"$f":"OFFSET(T584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.8408},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.8408},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.8408},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.8408},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.8408},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.8408},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.8408},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.8408},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":125.65739330079293},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.38795805892805},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":105.95779934044613},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":97.298326705258489},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":89.346555313267032},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":82.044647802923137},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.339493610070605},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.182322667239731},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.528350673627344},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.336453355627008},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.568867348637134},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.190915524505129},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.170754766771466},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.479144359152166},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.089233302628671},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.976365014192197},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.117897986714802},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.493041105513612},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.082702423779878},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.869350296938087},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.836885865893368},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.970525961671385},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.256695579755675},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.682929142032197},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.237779828168158},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.910736316944998},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.692146331962212},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.57314643561997},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.54559756073599}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15128929469921665},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1964911497452278},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28882629087063694},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.31530397681739947},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2994978546193578},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28369173242131612},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28652864974552933},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28939393624298465},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.30142187171808366},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.31366142650906043},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32611563020868484},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33878755183965092},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35168030034021541},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36479702505560724},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37814091623527285},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39171520553602623},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39563235759138649},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39958868116730034},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40358456797897335},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40762041365876311},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41169661779535077},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41581358397330426},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41997171981303733},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42417143701116772},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42841315138127939},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43269728289509218},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43702425572404313},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44139449828128358},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44580844326409641},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45026652769673736},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45476919297370472},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45931688490344175},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46391005375247618},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46854915429000094},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.47323464583290092},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.47796699229122996},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.48274666221414225}]
[null,null,"Revenues ($MM)",null,{"$f":"E587*E588","v":20.702548118076567},{"$f":"F587*F588","v":26.888006124056769},{"$f":"G587*G588","v":39.523220703770654},{"$f":"H587*H588","v":43.146448430874401},{"$f":"I587*I588","v":40.983526024396618},{"$f":"J587*J588","v":38.820603617918835},{"$f":"K587*K588","v":39.208809654098033},{"$f":"L587*L588","v":39.600897750639014},{"$f":"M587*M588","v":37.875886683940394},{"$f":"N587*N588","v":36.192751526731008},{"$f":"O587*O588","v":34.55449450743496},{"$f":"P587*P588","v":32.963461902569051},{"$f":"Q587*Q588","v":31.421423406933418},{"$f":"R587*R588","v":29.929643440241424},{"$f":"S587*S588","v":28.488945142413584},{"$f":"T587*T588","v":27.099767743057498},{"$f":"U587*U588","v":25.13387115089953},{"$f":"V587*V588","v":23.310586460352727},{"$f":"W587*W588","v":21.619568186022651},{"$f":"X587*X588","v":20.051221334352054},{"$f":"Y587*Y588","v":18.59664696074303},{"$f":"Z587*Z588","v":17.247591676125129},{"$f":"AA587*AA588","v":15.996400816464979},{"$f":"AB587*AB588","v":14.835975009497036},{"$f":"AC587*AC588","v":13.759729892230936},{"$f":"AD587*AD588","v":12.761558750669005},{"$f":"AE587*AE588","v":11.83579786974814},{"$f":"AF587*AF588","v":10.977194396898478},{"$f":"AG587*AG588","v":10.180876536873768},{"$f":"AH587*AH588","v":9.4423259087360591},{"$f":"AI587*AI588","v":8.7573519081457949},{"$f":"AJ587*AJ588","v":8.1220679294865192},{"$f":"AK587*AK588","v":7.5328693129063637},{"$f":"AL587*AL588","v":6.9864128911457826},{"$f":"AM587*AM588","v":6.4795980200983907},{"$f":"AN587*AN588","v":6.0095489854704756},{"$f":"AO587*AO588","v":5.5735986857130415}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.768214035513395},{"$f":"OFFSET(F590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.180625841972827},{"$f":"OFFSET(G590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.193987493571814},{"$f":"OFFSET(H590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.778625977109666},{"$f":"OFFSET(I590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.235699915115354},{"$f":"OFFSET(J590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.692773853121047},{"$f":"OFFSET(K590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.96970159165226},{"$f":"OFFSET(L590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.249398607568786},{"$f":"OFFSET(M590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.018857685681468},{"$f":"OFFSET(N590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.818189047666721},{"$f":"OFFSET(O590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.649534340615421},{"$f":"OFFSET(P590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.514567286698817},{"$f":"OFFSET(Q590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.414550302090841},{"$f":"OFFSET(R590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.350385363729366},{"$f":"OFFSET(S590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.322659660517807},{"$f":"OFFSET(T590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.33168651798589},{"$f":"OFFSET(U590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.929309309195585},{"$f":"OFFSET(V590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.628664654050027},{"$f":"OFFSET(W590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.422372574889707},{"$f":"OFFSET(X590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.303588459268155},{"$f":"OFFSET(Y590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.265964222990005},{"$f":"OFFSET(Z590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.303612290496167},{"$f":"OFFSET(AA590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.411072188217405},{"$f":"OFFSET(AB590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.583279561343986},{"$f":"OFFSET(AC590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.8155374382096934},{"$f":"OFFSET(AD590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1034895792416481},{"$f":"OFFSET(AE590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4430957592554439},{"$f":"OFFSET(AF590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.83060884284503},{"$f":"OFFSET(AG590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.2625535227910509},{"$f":"OFFSET(AH590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.7357066008473225},{"$f":"OFFSET(AI590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2470786990169103},{"$f":"OFFSET(AJ590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7938972975458158},{"$f":"OFFSET(AK590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3735910033903433},{"$f":"OFFSET(AL590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9837749598959427},{"$f":"OFFSET(AM590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6222373149007536},{"$f":"OFFSET(AN590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2869266704825311},{"$f":"OFFSET(AO590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9759404431377705}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.68144873917060889},{"$f":"OFFSET(F591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.88505037000983589},{"$f":"OFFSET(G591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3009533301376293},{"$f":"OFFSET(H591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4202161354831691},{"$f":"OFFSET(I591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3490209986134627},{"$f":"OFFSET(J591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2778258617437563},{"$f":"OFFSET(K591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2906041203611942},{"$f":"OFFSET(L591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3035101615648061},{"$f":"OFFSET(M591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2467293918859896},{"$f":"OFFSET(N591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1913270170579087},{"$f":"OFFSET(O591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1374018589629054},{"$f":"OFFSET(P591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0850311480542072},{"$f":"OFFSET(Q591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0342731359191737},{"$f":"OFFSET(R591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.98516944242095117},{"$f":"OFFSET(S591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.93774716217889764},{"$f":"OFFSET(T591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.89202075295254091},{"$f":"OFFSET(U591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.82731095266973853},{"$f":"OFFSET(V591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.76729539098932309},{"$f":"OFFSET(W591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.71163353408241814},{"$f":"OFFSET(X591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.66000955144233264},{"$f":"OFFSET(Y591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.61213052383315358},{"$f":"OFFSET(Z591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.56772478123900338},{"$f":"OFFSET(AA591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.52654036138332738},{"$f":"OFFSET(AB591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.48834358007171313},{"$f":"OFFSET(AC591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.45291770524623071},{"$f":"OFFSET(AD591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.42006172722775953},{"$f":"OFFSET(AE591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.38958921816854097},{"$f":"OFFSET(AF591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.36132727424338573},{"$f":"OFFSET(AG591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.33511553457743337},{"$f":"OFFSET(AH591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31080527134376607},{"$f":"OFFSET(AI591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28825854586801097},{"$f":"OFFSET(AJ591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.26734742595158628},{"$f":"OFFSET(AK591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24795325997261511},{"$f":"OFFSET(AL591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22996600364568584},{"$f":"OFFSET(AM591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21328359562043417},{"$f":"OFFSET(AN591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19781137837603269},{"$f":"OFFSET(AO591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18346156112569351}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":157.59740000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":157.59740000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":157.59740000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":157.59740000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":157.59740000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":157.59740000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":157.59740000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":157.59740000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":144.7176461624193},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":132.89049889649951},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":122.02993322003398},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":112.05695460052343},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":102.89902438693044},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":94.489532198411595},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":86.767311432436401},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":79.67619436833202},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":73.164603630290955},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":67.185177038340115},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.694423118617451},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":56.652404767303658},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.022448767332484},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.770879045043941},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.866771726617301},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.281730212682575},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.989678635110934},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.966672193688368},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.190722993152679},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.641640113815992},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.300882752523691},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.151425365767448},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.177633834068402},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.365151746909589},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.70079598110906},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.172460813120853},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.769029867822914},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.480295263349635},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.296883363867606}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.7822323674804162E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.912278743630695E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.2206572717659234E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.8825994204349867E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.4874463654839449E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.0922933105329031E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.1632162436382332E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.2348484060746163E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10047395723936123},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1291547050331425},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15839902038707551},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18821530657758384},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.21861207858986359},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24959796451173122},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28118170694417727},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.31337216442882099},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3165058860731092},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3196709449338403},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32286765438317871},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32609633092701051},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32935729423628063},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33265086717864345},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33597737585042986},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33933714960893419},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34273052110502356},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34615782631607378},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34961940457923452},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35311559862502689},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35664675461127715},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36021322215738993},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36381535437896378},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36745350792275344},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37112804300198099},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37483932343200077},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37858771666632074},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38237359383298397},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38619732977131382}]
[null,null,"Revenues ($MM)",null,{"$f":"E594*E595","v":5.9606998731075826},{"$f":"F594*F595","v":7.7416235807146423},{"$f":"G594*G595","v":11.379568123214032},{"$f":"H594*H595","v":12.422771739020609},{"$f":"I594*I595","v":11.800020798397195},{"$f":"J594*J595","v":11.177269857773783},{"$f":"K594*K595","v":11.289042556351523},{"$f":"L594*L595","v":11.401932981915039},{"$f":"M594*M595","v":14.540354592303926},{"$f":"N594*N595","v":17.163433186684543},{"$f":"O594*O595","v":19.329421879953625},{"$f":"P594*P595","v":21.090834064287911},{"$f":"Q594*Q595","v":22.494969606095925},{"$f":"R594*R595","v":23.584394904389221},{"$f":"S594*S595","v":24.397380735529495},{"$f":"T594*T595","v":24.968301482655644},{"$f":"U594*U595","v":23.157027701193062},{"$f":"V594*V595","v":21.477149029393534},{"$f":"W594*W595","v":19.919133680831369},{"$f":"X594*X595","v":18.474141332809602},{"$f":"Y594*Y595","v":17.133972965554161},{"$f":"Z594*Z595","v":15.891024340219953},{"$f":"AA594*AA595","v":14.738242851738711},{"$f":"AB594*AB595","v":13.669087511687792},{"$f":"AC594*AC595","v":12.677491834118927},{"$f":"AD594*AD595","v":11.75782941375779},{"$f":"AE594*AE595","v":10.904882001261878},{"$f":"AF594*AF595","v":10.113809894392718},{"$f":"AG594*AG595","v":9.3801244770992884},{"$f":"AH594*AH595","v":8.6996627506968114},{"$f":"AI594*AI595","v":8.0685637126284924},{"$f":"AJ594*AJ595","v":7.4832464487811192},{"$f":"AK594*AK595","v":6.9403898150483165},{"$f":"AL594*AL595","v":6.4369135928527665},{"$f":"AM594*AM595","v":5.9699610117020905},{"$f":"AN594*AN595","v":5.536882539609735},{"$f":"AO594*AO595","v":5.1352208494062745}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2779213026010661},{"$f":"OFFSET(F597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5560684378816019},{"$f":"OFFSET(G597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1669766847894962},{"$f":"OFFSET(H597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.915671144502797},{"$f":"OFFSET(I597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4687304207923031},{"$f":"OFFSET(J597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0217896970818092},{"$f":"OFFSET(K597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1020075940526279},{"$f":"OFFSET(L597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.1830276699931552},{"$f":"OFFSET(M597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.435434425817052},{"$f":"OFFSET(N597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.31798581008051},{"$f":"OFFSET(O597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.872489369961661},{"$f":"OFFSET(P597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.136633323932669},{"$f":"OFFSET(Q597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.144364206868097},{"$f":"OFFSET(R597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.926231402059003},{"$f":"OFFSET(S597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.509701377025991},{"$f":"OFFSET(T597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.919444205589937},{"$f":"OFFSET(U597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.619515193978433},{"$f":"OFFSET(V597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.413886843472373},{"$f":"OFFSET(W597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.295718307682847},{"$f":"OFFSET(X597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.258664995271207},{"$f":"OFFSET(Y597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.296842570152997},{"$f":"OFFSET(Z597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.404793563232641},{"$f":"OFFSET(AA597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.577456406220733},{"$f":"OFFSET(AB597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.8101367118290401},{"$f":"OFFSET(AC597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0984806373843039},{"$f":"OFFSET(AD597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4384501807236063},{"$f":"OFFSET(AE597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.8263002681979135},{"$f":"OFFSET(AF597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.2585575047789597},{"$f":"OFFSET(AG597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.7320004656957311},{"$f":"OFFSET(AH597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2436414177733539},{"$f":"OFFSET(AI597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7907093667596898},{"$f":"OFFSET(AJ597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3706343344485203},{"$f":"OFFSET(AK597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9810327763863231},{"$f":"OFFSET(AL597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6196940574213361},{"$f":"OFFSET(AM597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2845679083559585},{"$f":"OFFSET(AN597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9737527925303189},{"$f":"OFFSET(AO597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.685485116328008}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17036218479265219},{"$f":"OFFSET(F598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22126259250245892},{"$f":"OFFSET(G598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32523833253440726},{"$f":"OFFSET(H598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35505403387079221},{"$f":"OFFSET(I598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.33725524965336562},{"$f":"OFFSET(J598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31945646543593903},{"$f":"OFFSET(K598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32265103009029844},{"$f":"OFFSET(L598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32587754039120148},{"$f":"OFFSET(M598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.41557646396199643},{"$f":"OFFSET(N598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.49054641878855038},{"$f":"OFFSET(O598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.55245233149626827},{"$f":"OFFSET(P598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.60279508225233724},{"$f":"OFFSET(Q598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.64292654394975624},{"$f":"OFFSET(R598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.67406330270907155},{"$f":"OFFSET(S598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.69729917187661605},{"$f":"OFFSET(T598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.71361660236203261},{"$f":"OFFSET(U598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.66184876213579069},{"$f":"OFFSET(V598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.61383631279145834},{"$f":"OFFSET(W598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.56930682726593451},{"$f":"OFFSET(X598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.528007641153866},{"$f":"OFFSET(Y598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.48970441906652273},{"$f":"OFFSET(Z598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.45417982499120263},{"$f":"OFFSET(AA598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.42123228910666183},{"$f":"OFFSET(AB598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.39067486405737045},{"$f":"OFFSET(AC598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.36233416419698455},{"$f":"OFFSET(AD598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.33604938178220761},{"$f":"OFFSET(AE598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.31167137453483273},{"$f":"OFFSET(AF598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28906181939470854},{"$f":"OFFSET(AG598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.26809242766194663},{"$f":"OFFSET(AH598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24864421707501283},{"$f":"OFFSET(AI598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.23060683669440873},{"$f":"OFFSET(AJ598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.21387794076126901},{"$f":"OFFSET(AK598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19836260797809205},{"$f":"OFFSET(AL598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18397280291654863},{"$f":"OFFSET(AM598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17062687649634728},{"$f":"OFFSET(AN598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15824910270082612},{"$f":"OFFSET(AO598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14676924890055479}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":161.88131802799222},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":161.88131802799222},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":161.88131802799222},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":161.88131802799222},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":161.88131802799222},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":161.88131802799222},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":161.88131802799222},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":161.88131802799222},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":148.65145809944227},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.50281739903565},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":125.34703255591127},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.10296175530571},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":105.69609455200919},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":97.058009917214846},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":89.1258785768552},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":81.842006021673427},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":75.153412865105153},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.011449496695349},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.371442228224744},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.192368358782723},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.436557795366426},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.069419058737687},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.059187681636068},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.376695169317834},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.995156841950575},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.88997701573139},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.038570105709596},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.420196349101857},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.015810954230354},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":24.80792557786561},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.78048112342708},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.918730934836436},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.209133536432162},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.639254138786871},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.197674194028256},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.873908342812326},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.658328148861406}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.1339961126692022E-3},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8450672147591787E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.7952768303601563E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.7643061315516771E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.7524364910839917E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.7599530271937989E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.7871446503766919E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.8343041107205247E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.91264715182773E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.9917736233460074E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.0716913595794679E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.1524082731752628E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.2339323559070157E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.3162716794660863E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.3994343962607465E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.4834287402233546E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.5682630276255889E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.6539456579018445E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.7404851144808629E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.8278899656256724E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.9161688652819288E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.0053305539347483E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.0953838594740946E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.186337698068836E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.2782010750495247E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.3709830858000193E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.4646929166580185E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.5593398458245993E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.6549332442828456E-2}]
[null,null,"Revenues ($MM)",null,{"$f":"E601*E602","v":0},{"$f":"F601*F602","v":0},{"$f":"G601*G602","v":0},{"$f":"H601*H602","v":0},{"$f":"I601*I602","v":0},{"$f":"J601*J602","v":0},{"$f":"K601*K602","v":0},{"$f":"L601*L602","v":0},{"$f":"M601*M602","v":1.3577818404229145},{"$f":"N601*N602","v":2.5185687310521945},{"$f":"O601*O602","v":3.5037965585793898},{"$f":"P601*P602","v":4.3328278469525552},{"$f":"Q601*Q602","v":5.0231397671403233},{"$f":"R601*R602","v":5.5904957803606745},{"$f":"S601*S602","v":6.0491022999302535},{"$f":"T601*T602","v":6.411751642052101},{"$f":"U601*U602","v":5.9466243825720779},{"$f":"V601*V602","v":5.51523881796565},{"$f":"W601*W602","v":5.1151472267765108},{"$f":"X601*X602","v":4.7440794524380268},{"$f":"Y601*Y602","v":4.3999300221956288},{"$f":"Z601*Z602","v":4.0807462004603368},{"$f":"AA601*AA602","v":3.7847169088070252},{"$f":"AB601*AB602","v":3.5101624497485178},{"$f":"AC601*AC602","v":3.2555249759772056},{"$f":"AD601*AD602","v":3.0193596509958383},{"$f":"AE601*AE602","v":2.8003264509820629},{"$f":"AF601*AF602","v":2.5971825613697335},{"$f":"AG601*AG602","v":2.4087753250045116},{"$f":"AH601*AH602","v":2.2340357018609254},{"$f":"AI601*AI602","v":2.0719722032107297},{"$f":"AJ601*AJ602","v":1.9216652658244668},{"$f":"AK601*AK602","v":1.7822620342849476},{"$f":"AL601*AL602","v":1.6529715218069976},{"$f":"AM601*AM602","v":1.5330601221055362},{"$f":"AN601*AN602","v":1.4218474468458879},{"$f":"AO601*AO602","v":1.3187024650576618}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.95974737552840428},{"$f":"OFFSET(N604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.780248975021167},{"$f":"OFFSET(O604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4766567436449218},{"$f":"OFFSET(P604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.0626570712080365},{"$f":"OFFSET(Q604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.550603686762877},{"$f":"OFFSET(R604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9516389845312485},{"$f":"OFFSET(S604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2758047602496987},{"$f":"OFFSET(T604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5321432558581947},{"$f":"OFFSET(U604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2033682985840368},{"$f":"OFFSET(V604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.8984436404792415},{"$f":"OFFSET(W604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6156391109274555},{"$f":"OFFSET(X604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3533500509606498},{"$f":"OFFSET(Y604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.1100882082762178},{"$f":"OFFSET(Z604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.8844732927562422},{"$f":"OFFSET(AA604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.675225144574128},{"$f":"OFFSET(AB604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4811564704497568},{"$f":"OFFSET(AC604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3011661068379716},{"$f":"OFFSET(AD604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1342327718251233},{"$f":"OFFSET(AE604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9794092702813617},{"$f":"OFFSET(AF604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.8358171193881534},{"$f":"OFFSET(AG604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7026415640458021},{"$f":"OFFSET(AH604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5791269538779102},{"$f":"OFFSET(AI604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4645724556014934},{"$f":"OFFSET(AJ604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3583280764343328},{"$f":"OFFSET(AK604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2597909759760151},{"$f":"OFFSET(AL604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1684020456359352},{"$f":"OFFSET(AM604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0836427361996204},{"$f":"OFFSET(AN604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0050321155326842},{"$f":"OFFSET(AO604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.93212413972757158}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7779678541999685E-2},{"$f":"OFFSET(N605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0078059826935782E-2},{"$f":"OFFSET(O605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7491587911106181E-2},{"$f":"OFFSET(P605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.12055901645046746},{"$f":"OFFSET(Q605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13976663998907751},{"$f":"OFFSET(R605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1555530698559397},{"$f":"OFFSET(S605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.168313593211597},{"$f":"OFFSET(T605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17840415059050821},{"$f":"OFFSET(U605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1654621905339477},{"$f":"OFFSET(V605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15345907819786464},{"$f":"OFFSET(W605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14232670681648366},{"$f":"OFFSET(X605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13200191028846653},{"$f":"OFFSET(Y605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1224261047666307},{"$f":"OFFSET(Z605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.11354495624780067},{"$f":"OFFSET(AA605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.10530807227666547},{"$f":"OFFSET(AB605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7668716014342627E-2},{"$f":"OFFSET(AC605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0583541049246152E-2},{"$f":"OFFSET(AD605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4012345445551903E-2},{"$f":"OFFSET(AE605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7917843633708198E-2},{"$f":"OFFSET(AF605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.2265454848677149E-2},{"$f":"OFFSET(AG605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.7023106915486672E-2},{"$f":"OFFSET(AH605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2161054268753221E-2},{"$f":"OFFSET(AI605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7651709173602191E-2},{"$f":"OFFSET(AJ605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.3469485190317259E-2},{"$f":"OFFSET(AK605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9590651994523026E-2},{"$f":"OFFSET(AL605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5993200729137172E-2},{"$f":"OFFSET(AM605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.2656719124086834E-2},{"$f":"OFFSET(AN605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9562275675206544E-2},{"$f":"OFFSET(AO605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.6692312225138704E-2}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F608,0,-1)+1","v":2012},{"$f":"OFFSET(G608,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",E579:E606)),\n0)","v":0.37822323674804159},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",F579:F606)),\n0)","v":0.49122787436306947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",G579:G606)),\n0)","v":0.72206572717659245},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",H579:H606)),\n0)","v":0.78825994204349858},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",I579:I606)),\n0)","v":0.7487446365483944},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",J579:J606)),\n0)","v":0.70922933105329033},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",K579:K606)),\n0)","v":0.71632162436382341},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",L579:L606)),\n0)","v":0.72348484060746154},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",M579:M606)),\n0)","v":0.73071968901353612},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",N579:N606)),\n0)","v":0.73802688590367149},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",O579:O606)),\n0)","v":0.74540715476270836},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",P579:P606)),\n0)","v":0.75286122631033536},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",Q579:Q606)),\n0)","v":0.76038983857343867},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",R579:R606)),\n0)","v":0.76799373695917306},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",S579:S606)),\n0)","v":0.77567367432876488},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",T579:T606)),\n0)","v":0.78343041107205247},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",U579:U606)),\n0)","v":0.79126471518277297},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",V579:V606)),\n0)","v":0.79917736233460068},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",W579:W606)),\n0)","v":0.80716913595794682},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",X579:X606)),\n0)","v":0.81524082731752623},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",Y579:Y606)),\n0)","v":0.82339323559070154},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",Z579:Z606)),\n0)","v":0.83162716794660851},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AA579:AA606)),\n0)","v":0.83994343962607454},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AB579:AB606)),\n0)","v":0.84834287402233544},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AC579:AC606)),\n0)","v":0.85682630276255889},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AD579:AD606)),\n0)","v":0.86539456579018437},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AE579:AE606)),\n0)","v":0.87404851144808626},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AF579:AF606)),\n0)","v":0.88278899656256715},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AG579:AG606)),\n0)","v":0.89161688652819282},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AH579:AH606)),\n0)","v":0.90053305539347472},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AI579:AI606)),\n0)","v":0.90953838594740943},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AJ579:AJ606)),\n0)","v":0.91863376980688349},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AK579:AK606)),\n0)","v":0.92782010750495236},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AL579:AL606)),\n0)","v":0.93709830858000198},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AM579:AM606)),\n0)","v":0.94646929166580174},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AN579:AN606)),\n0)","v":0.95593398458245993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AO579:AO606)),\n0)","v":0.96549332442828451}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",E579:E606)),\n0)","v":51.000702961563036},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",F579:F606)),\n0)","v":66.238571490836975},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",G579:G606)),\n0)","v":97.365407760471442},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",H579:H606)),\n0)","v":106.2912250085796},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",I579:I606)),\n0)","v":100.96286820184604},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",J579:J606)),\n0)","v":95.634511395112469},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",K579:K606)),\n0)","v":96.590856509063627},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",L579:L606)),\n0)","v":97.556765074154256},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",M579:M606)),\n0)","v":91.55370165866691},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",N579:N606)),\n0)","v":85.908207656011655},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",O579:O606)),\n0)","v":80.599995781945637},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",P579:P606)),\n0)","v":75.609840449590578},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",Q579:Q606)),\n0)","v":70.919530493519161},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",R579:R606)),\n0)","v":66.511823165750343},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",S579:S606)),\n0)","v":62.370399467905926},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",T579:T606)),\n0)","v":58.479820867765248},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",U579:U606)),\n0)","v":54.237523234664671},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",V579:V606)),\n0)","v":50.302974307711914},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",W579:W606)),\n0)","v":46.653849093630527},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",X579:X606)),\n0)","v":43.269442119599688},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",Y579:Y606)),\n0)","v":40.130549948492821},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",Z579:Z606)),\n0)","v":37.219362216805422},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AA579:AA606)),\n0)","v":34.519360577010715},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AB579:AB606)),\n0)","v":32.015224970933346},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AC579:AC606)),\n0)","v":29.692746702327067},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AD579:AD606)),\n0)","v":27.538747815422632},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AE579:AE606)),\n0)","v":25.541006321992079},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AF579:AF606)),\n0)","v":23.68818685266093},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AG579:AG606)),\n0)","v":21.969776338977567},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AH579:AH606)),\n0)","v":20.376024361293794},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AI579:AI606)),\n0)","v":18.89788782398502},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AJ579:AJ606)),\n0)","v":17.526979644092105},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AK579:AK606)),\n0)","v":16.255521162239628},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AL579:AL606)),\n0)","v":15.076298005805548},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AM579:AM606)),\n0)","v":13.982619153906018},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AN579:AN606)),\n0)","v":12.968278971926098},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AO579:AO606)),\n0)","v":12.027522000176978}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",E580:E607)),\n0)","v":36.356604242792159},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",F580:F607)),\n0)","v":47.219143844256728},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",G580:G607)),\n0)","v":69.408368734709228},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",H580:H607)),\n0)","v":75.771269369187308},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",I580:I607)),\n0)","v":71.972871534694733},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",J580:J607)),\n0)","v":68.174473700202171},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",K580:K607)),\n0)","v":68.856218437204191},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",L580:L607)),\n0)","v":69.544780621576237},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",M580:M607)),\n0)","v":65.285540694773118},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",N580:N607)),\n0)","v":61.278278466367276},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",O580:O607)),\n0)","v":57.508849686289402},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",P580:P607)),\n0)","v":53.963836208379028},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",Q580:Q607)),\n0)","v":50.630515076761675},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",R580:R607)),\n0)","v":47.49682827625054},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",S580:S607)),\n0)","v":44.551353213114439},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",T580:T607)),\n0)","v":41.783273979434021},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",U580:U607)),\n0)","v":38.752192801758056},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",V580:V607)),\n0)","v":35.940995138001639},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",W580:W607)),\n0)","v":33.333729993500008},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",X580:X607)),\n0)","v":30.915603505500012},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",Y580:Y607)),\n0)","v":28.672895001419221},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",Z580:Z607)),\n0)","v":26.592879146485046},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AA580:AA607)),\n0)","v":24.663753739012265},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AB580:AB607)),\n0)","v":22.874572743622782},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AC580:AC607)),\n0)","v":21.215184182431969},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AD580:AD607)),\n0)","v":19.676172531790375},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AE580:AE607)),\n0)","v":18.248805297734719},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AF580:AF607)),\n0)","v":16.924983467012144},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AG580:AG607)),\n0)","v":15.697195552532584},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AH580:AH607)),\n0)","v":14.558474972498587},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AI580:AI607)),\n0)","v":13.502360521378092},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AJ580:AJ607)),\n0)","v":12.522859708428669},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AK580:AK607)),\n0)","v":11.614414755752682},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AL580:AL607)),\n0)","v":10.771871062953213},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AM580:AM607)),\n0)","v":9.9904479594563309},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AN580:AN607)),\n0)","v":9.2657115785455328},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AO580:AO607)),\n0)","v":8.5935496991933498}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",E579:E606)),\n0)","v":1.7036218479265222},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",F579:F606)),\n0)","v":2.2126259250245894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",G579:G606)),\n0)","v":3.252383325344073},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",H579:H606)),\n0)","v":3.5505403387079228},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",I579:I606)),\n0)","v":3.3725524965336566},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",J579:J606)),\n0)","v":3.1945646543593909},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",K579:K606)),\n0)","v":3.226510300902985},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",L579:L606)),\n0)","v":3.2587754039120149},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",M579:M606)),\n0)","v":3.0223742833599743},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",N579:N606)),\n0)","v":2.8031223930774316},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",O579:O606)),\n0)","v":2.599775677629498},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",P579:P606)),\n0)","v":2.411180329009349},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",Q579:Q606)),\n0)","v":2.2362662398252402},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",R579:R606)),\n0)","v":2.0740409314125281},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",S579:S606)),\n0)","v":1.9235839224182514},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",T579:T606)),\n0)","v":1.7840415059050818},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",U579:U606)),\n0)","v":1.6546219053394771},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",V579:V606)),\n0)","v":1.5345907819786462},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",W579:W606)),\n0)","v":1.4232670681648365},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",X579:X606)),\n0)","v":1.3200191028846651},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",Y579:Y606)),\n0)","v":1.2242610476663069},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",Z579:Z606)),\n0)","v":1.1354495624780065},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AA579:AA606)),\n0)","v":1.0530807227666548},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AB579:AB606)),\n0)","v":0.97668716014342616},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AC579:AC606)),\n0)","v":0.90583541049246141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AD579:AD606)),\n0)","v":0.84012345445551906},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AE579:AE606)),\n0)","v":0.77917843633708195},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AF579:AF606)),\n0)","v":0.72265454848677146},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AG579:AG606)),\n0)","v":0.67023106915486663},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AH579:AH606)),\n0)","v":0.62161054268753202},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AI579:AI606)),\n0)","v":0.57651709173602184},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AJ579:AJ606)),\n0)","v":0.53469485190317256},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AK579:AK606)),\n0)","v":0.49590651994523016},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AL579:AL606)),\n0)","v":0.45993200729137163},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AM579:AM606)),\n0)","v":0.42656719124086828},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AN579:AN606)),\n0)","v":0.39562275675206537},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AO579:AO606)),\n0)","v":0.36692312225138701}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E618=Announcement_Year,\"Ancmt Yr\",\nIF(E618=Base_Year,\"Base Yr\",\nIF(E618=Standard_Year,\"Std Yr\",\nIF(E618=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," ",{"$f":"IF(J618=Announcement_Year,\"Ancmt Yr\",\nIF(J618=Base_Year,\"Base Yr\",\nIF(J618=Standard_Year,\"Std Yr\",\nIF(J618=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "}," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG16",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F618,0,-1)+1","v":2012},{"$f":"OFFSET(G618,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE618,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.277800000000013},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.277800000000013},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.277800000000013},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.277800000000013},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.277800000000013},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.277800000000013},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.277800000000013},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.277800000000013},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.962219659779961},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":65.162784383650433},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.837311868032991},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.947067186567352},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.456481050882395},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.332891096695832},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.546304313481905},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.069178889734779},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.876223887074907},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.944215286124269},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.251827066156523},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.779476089876727},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.509179665097051},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.424424747280707},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.510047831596122},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.752124660874113},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.137868947256589},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.655539370886899},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.294354179194926},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.044412765613199},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.896623657325408},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.842638388264678},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.874790776385721},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9860411635428612},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1699252124016635},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.4205068879574831},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.7323352816711797},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.1004049641813918},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.5201195782182202}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0833333333333335},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9333333333333336},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.15},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.563294125678004},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.6589270669347833},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.7555163376041314},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.6214375633576505},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.4637016619924808},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.2819488988436714},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.0758147102656865},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.8449296430262576},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5889192929710134},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3074042429503618},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E620*E621","v":238.27321666666671},{"$f":"F620*F621","v":303.95934666666676},{"$f":"G620*G621","v":386.38900000000007},{"$f":"H620*H621","v":475.2584700000001},{"$f":"I620*I621","v":579.58350000000007},{"$f":"J620*J621","v":739.03033078531973},{"$f":"K620*K621","v":746.42063409317291},{"$f":"L620*L621","v":753.88484043410472},{"$f":"M620*M621","v":611.79634615406371},{"$f":"N620*N621","v":486.35558210430941},{"$f":"O620*O621","v":375.8949353991552},{"$f":"P620*P621","v":278.90113191153557},{"$f":"Q620*Q621","v":194.00161967533037},{"$f":"R620*R621","v":119.95211565936073},{"$f":"S620*S621","v":55.625218781303523},{"$f":"T620*T621","v":0},{"$f":"U620*U621","v":0},{"$f":"V620*V621","v":0},{"$f":"W620*W621","v":0},{"$f":"X620*X621","v":0},{"$f":"Y620*Y621","v":0},{"$f":"Z620*Z621","v":0},{"$f":"AA620*AA621","v":0},{"$f":"AB620*AB621","v":0},{"$f":"AC620*AC621","v":0},{"$f":"AD620*AD621","v":0},{"$f":"AE620*AE621","v":0},{"$f":"AF620*AF621","v":0},{"$f":"AG620*AG621","v":0},{"$f":"AH620*AH621","v":0},{"$f":"AI620*AI621","v":0},{"$f":"AJ620*AJ621","v":0},{"$f":"AK620*AK621","v":0},{"$f":"AL620*AL621","v":0},{"$f":"AM620*AM621","v":0},{"$f":"AN620*AN621","v":0},{"$f":"AO620*AO621","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":169.47627075},{"$f":"OFFSET(F623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":216.19675620000001},{"$f":"OFFSET(G623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":274.82638500000002},{"$f":"OFFSET(H623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":338.03645355000003},{"$f":"OFFSET(I623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":412.2395775},{"$f":"OFFSET(J623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":525.64911065036426},{"$f":"OFFSET(K623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":530.9056017568679},{"$f":"OFFSET(L623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":536.21465777443655},{"$f":"OFFSET(M623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":435.15156531301341},{"$f":"OFFSET(N623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":345.92948156986358},{"$f":"OFFSET(O623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":267.36228576786175},{"$f":"OFFSET(P623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":198.37363345140633},{"$f":"OFFSET(Q623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":137.98727142728163},{"$f":"OFFSET(R623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":85.318180175325892},{"$f":"OFFSET(S623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.564474642134613},{"$f":"OFFSET(T623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3395625833333344},{"$f":"OFFSET(F624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.638577133333335},{"$f":"OFFSET(G624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.523615000000003},{"$f":"OFFSET(H624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.634046450000003},{"$f":"OFFSET(I624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.285422500000003},{"$f":"OFFSET(J624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.866061577486192},{"$f":"OFFSET(K624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.124722193261054},{"$f":"OFFSET(L624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":26.385969415193664},{"$f":"OFFSET(M624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.412872115392229},{"$f":"OFFSET(N624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.022445373650825},{"$f":"OFFSET(O624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.156322738970431},{"$f":"OFFSET(P624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.7615396169037449},{"$f":"OFFSET(Q624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.7900566886365636},{"$f":"OFFSET(R624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.1983240480776249},{"$f":"OFFSET(S624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9468826573456235},{"$f":"OFFSET(T624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.035200000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.035200000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.035200000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.035200000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.035200000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.035200000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.035200000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":66.035200000000003},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.638428729563998},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.682712232118824},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":51.132005008785598},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.953207403399318},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.115924851525648},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.59224680501422},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.356543724092042},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.385280660414942},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.656846075169952},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.151394647133756},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.850702927348589},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.738036790517167},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.79802971902172},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.016571034263798},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.3807032623731},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.878527887773124},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.499118809100134},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.232442867995601},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.069286872736706},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.001190585909804},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.020385188711566},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.119736774296571},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.2926944591692084},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.533242735207077},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.835857715747423},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.1954669574916723},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6074125659919485},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.0674173163665506},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5715535428228513}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4666666666666668},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1466666666666669},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.9200000000000008},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.6506353005424037},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.727141653547827},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.8044130700833056},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.1287839883086423},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.4588618835914779},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.7947284583811403},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.1364664784782352},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.4841597861314373},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.8378933132898521},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":10.197753095012823},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":10.563826283038924},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":10.669464545869314},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":10.776159191328007},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":10.883920783241289},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":10.992759991073701},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.102687590984438},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.213714466894283},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.325851611563225},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.439110127678857},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.553501228955646},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.669036241245204},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.785726603657656},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.903583869694232},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.022619708391176},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.142845905475088},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.26427436452984},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.386917108175139},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.510786279256891},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.635894142049461},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.762253083469956},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.889875614304655},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":13.018774370447701}]
[null,null,"Revenues ($MM)",null,{"$f":"E627*E628","v":162.88682666666668},{"$f":"F627*F628","v":207.79076266666669},{"$f":"G627*G628","v":264.14080000000001},{"$f":"H627*H628","v":324.89318400000008},{"$f":"I627*I628","v":396.21120000000002},{"$f":"J627*J628","v":505.21123219837779},{"$f":"K627*K628","v":510.2633445203615},{"$f":"L627*L628","v":515.36597796556509},{"$f":"M627*M628","v":492.91668853307459},{"$f":"N627*N628","v":471.01237207526287},{"$f":"O627*O628","v":449.69209958485368},{"$f":"P627*P628","v":428.98640549819396},{"$f":"Q627*Q628","v":408.91832061870463},{"$f":"R627*R628","v":389.50430010117088},{"$f":"S627*S628","v":370.75505628632862},{"$f":"T627*T628","v":352.67630530712245},{"$f":"U627*U628","v":327.09213228719864},{"$f":"V627*V628","v":303.36391017541251},{"$f":"W627*W628","v":281.35700285236572},{"$f":"X627*X628","v":260.94654109743266},{"$f":"Y627*Y628","v":242.01671406929245},{"$f":"Z627*Z628","v":224.460112184541},{"$f":"AA627*AA628","v":208.1771176658138},{"$f":"AB627*AB628","v":193.07533930133559},{"$f":"AC627*AC628","v":179.06908820866798},{"$f":"AD627*AD628","v":166.07889162809249},{"$f":"AE627*AE628","v":154.03104198684676},{"$f":"AF627*AF628","v":142.85717867556221},{"$f":"AG627*AG628","v":132.49390016386587},{"$f":"AH627*AH628","v":122.8824042542528},{"$f":"AI627*AI628","v":113.96815443299741},{"$f":"AJ627*AJ628","v":105.70057042494776},{"$f":"AK627*AK628","v":98.032741196382105},{"$f":"AL627*AL628","v":90.921158777479476},{"$f":"AM627*AM628","v":84.325471394088879},{"$f":"AN627*AN628","v":78.208254508042998},{"$f":"AO627*AO628","v":72.534798466879224}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":114.88568326666667},{"$f":"OFFSET(F630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":146.55687162666669},{"$f":"OFFSET(G630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":186.301108},{"$f":"OFFSET(H630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":229.15036284000004},{"$f":"OFFSET(I630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":279.451662},{"$f":"OFFSET(J630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":356.33045834874071},{"$f":"OFFSET(K630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":359.89376293222807},{"$f":"OFFSET(L630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":363.49270056155035},{"$f":"OFFSET(M630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":347.65899560159846},{"$f":"OFFSET(N630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":332.20966544861579},{"$f":"OFFSET(O630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":317.17226725861576},{"$f":"OFFSET(P630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":302.56833727031506},{"$f":"OFFSET(Q630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":288.41411933621731},{"$f":"OFFSET(R630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":274.72121943907433},{"$f":"OFFSET(S630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":261.49719309832255},{"$f":"OFFSET(T630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":248.74607195883101},{"$f":"OFFSET(U630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":230.70130272637803},{"$f":"OFFSET(V630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":213.96555395036214},{"$f":"OFFSET(W630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":198.44386544961966},{"$f":"OFFSET(X630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":184.04816573289412},{"$f":"OFFSET(Y630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":170.69677227307696},{"$f":"OFFSET(Z630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":158.31392803301983},{"$f":"OFFSET(AA630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":146.82937161312256},{"$f":"OFFSET(AB630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":136.17793858167599},{"$f":"OFFSET(AC630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":126.29919172586958},{"$f":"OFFSET(AD630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":117.13707812547533},{"$f":"OFFSET(AE630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":108.6396111034118},{"$f":"OFFSET(AF630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":100.75857524854626},{"$f":"OFFSET(AG630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":93.449252837008117},{"$f":"OFFSET(AH630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":86.670170099701409},{"$f":"OFFSET(AI630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":80.382861896316399},{"$f":"OFFSET(AJ630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.551653460577839},{"$f":"OFFSET(AK630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":69.14345797833289},{"$f":"OFFSET(AL630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.127588849917728},{"$f":"OFFSET(AM630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.475585571562824},{"$f":"OFFSET(AN630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.161052247870842},{"$f":"OFFSET(AO630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":51.159507819073397}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6716500666666683},{"$f":"OFFSET(F631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5108617066666685},{"$f":"OFFSET(G631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.818892000000002},{"$f":"OFFSET(H631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.307237160000005},{"$f":"OFFSET(I631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.228338000000001},{"$f":"OFFSET(J631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.692849261988954},{"$f":"OFFSET(K631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.899777754608841},{"$f":"OFFSET(L631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.108775532154933},{"$f":"OFFSET(M631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.189279423084102},{"$f":"OFFSET(N631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.292104756804271},{"$f":"OFFSET(O631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.418851834558605},{"$f":"OFFSET(P631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.570771310426743},{"$f":"OFFSET(Q631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.74880649863686},{"$f":"OFFSET(R631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.953631382694978},{"$f":"OFFSET(S631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.185684727295863},{"$f":"OFFSET(T631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.445200658424541},{"$f":"OFFSET(U631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.397303458098541},{"$f":"OFFSET(V631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.425423792482983},{"$f":"OFFSET(W631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.524047126772681},{"$f":"OFFSET(X631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.688058966682487},{"$f":"OFFSET(Y631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9127158383352949},{"$f":"OFFSET(Z631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1936183733540346},{"$f":"OFFSET(AA631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5266863464399751},{"$f":"OFFSET(AB631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9081355237983129},{"$f":"OFFSET(AC631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.334456191046792},{"$f":"OFFSET(AD631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.8023932387727948},{"$f":"OFFSET(AE631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3089276927425102},{"$f":"OFFSET(AF631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8512595839628361},{"$f":"OFFSET(AG631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4267920613992526},{"$f":"OFFSET(AH631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0331166572036645},{"$f":"OFFSET(AI631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.667999620845853},{"$f":"OFFSET(AJ631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3293692446070589},{"$f":"OFFSET(AK631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0153041085194294},{"$f":"OFFSET(AL631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7240221780520186},{"$f":"OFFSET(AM631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4538706926826035},{"$f":"OFFSET(AN631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2033167879821307},{"$f":"OFFSET(AO631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.970938798000657}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.162400000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.162400000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.162400000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.162400000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.162400000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.162400000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.162400000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":70.162400000000005},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.428330525161755},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.162881746626255},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.327755321834701},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.887782866111777},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.810670154746006},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.066762230327612},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.628827706847794},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.471860701690879},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.572898954868073},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.910856812579613},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.466371860307877},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.221664089924488},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.160406576460577},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.267606723905285},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.52949721627142},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.933435880758946},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.467813734668891},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.121970547245327},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.88611730228275},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.751264997529166},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.70915926300604},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.752220322690107},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.8734878628672842},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0665704061575205},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3255988229816378},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.645183642334902},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0203758513664463},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4466308986394596},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9197756392492797}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6166666666666667},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.78666666666666674},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2300000000000002},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9126588251356009},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9317854133869568},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9511032675208264},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9559214502940523},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9806408863959892},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.0255591190749369},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.0909776523188235},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.1772020003156811},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.2845417375072419},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.4133105492426061},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":10.563826283038924},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":10.669464545869314},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":10.776159191328007},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":10.883920783241289},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":10.992759991073701},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.102687590984438},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.213714466894283},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.325851611563225},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.439110127678857},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.553501228955646},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.669036241245204},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.785726603657656},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":11.903583869694232},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.022619708391176},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.142845905475088},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.26427436452984},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.386917108175139},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.510786279256891},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.635894142049461},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.762253083469956},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":12.889875614304655},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":13.018774370447701}]
[null,null,"Revenues ($MM)",null,{"$f":"E634*E635","v":43.266813333333339},{"$f":"F634*F635","v":55.194421333333345},{"$f":"G634*G635","v":70.162400000000005},{"$f":"H634*H635","v":86.299752000000026},{"$f":"I634*I635","v":105.24360000000001},{"$f":"J634*J635","v":134.1967335526941},{"$f":"K634*K635","v":135.53870088822103},{"$f":"L634*L635","v":136.89408789710325},{"$f":"M634*M635","v":190.44508420596068},{"$f":"N634*N635","v":235.50618603763144},{"$f":"O634*O635","v":273.02734617651834},{"$f":"P634*P635","v":303.86537056122074},{"$f":"Q634*Q635","v":328.79243347044491},{"$f":"R634*R635","v":348.50384745894235},{"$f":"S634*S635","v":363.62515135774538},{"$f":"T634*T635","v":374.71857438881767},{"$f":"U634*U635","v":347.53539055514852},{"$f":"V634*V635","v":322.32415456137574},{"$f":"W634*W635","v":298.94181553063862},{"$f":"X634*X635","v":277.25569991602219},{"$f":"Y634*Y635","v":257.1427586986232},{"$f":"Z634*Z635","v":238.4888691960748},{"$f":"AA634*AA635","v":221.18818751992717},{"$f":"AB634*AB635","v":205.14254800766906},{"$f":"AC634*AC635","v":190.26090622170969},{"$f":"AD634*AD635","v":176.45882235484828},{"$f":"AE634*AE635","v":163.65798211102469},{"$f":"AF634*AF635","v":151.78575234278483},{"$f":"AG634*AG635","v":140.77476892410752},{"$f":"AH634*AH635","v":130.56255452014361},{"$f":"AI634*AI635","v":121.09116408505975},{"$f":"AJ634*AJ635","v":112.306856076507},{"$f":"AK634*AK635","v":104.15978752115599},{"$f":"AL634*AL635","v":96.603731201071952},{"$f":"AM634*AM635","v":89.595813356219438},{"$f":"AN634*AN635","v":83.096270414795669},{"$f":"AO634*AO635","v":77.068223371059176}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.62075415},{"$f":"OFFSET(F637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.062151239999999},{"$f":"OFFSET(G637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.655276999999998},{"$f":"OFFSET(H637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.075990710000006},{"$f":"OFFSET(I637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.48291549999999},{"$f":"OFFSET(J637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":94.973603768602828},{"$f":"OFFSET(K637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":95.923339806288837},{"$f":"OFFSET(L637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":96.882573204351729},{"$f":"OFFSET(M637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":134.78164101477859},{"$f":"OFFSET(N637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":166.67224757009623},{"$f":"OFFSET(O637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":193.22669268682236},{"$f":"OFFSET(P637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":215.05135437107424},{"$f":"OFFSET(Q637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":232.69271517905617},{"$f":"OFFSET(R637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":246.64286114983989},{"$f":"OFFSET(S637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":257.34449811916033},{"$f":"OFFSET(T637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":265.1955264974095},{"$f":"OFFSET(U637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":245.95746561290781},{"$f":"OFFSET(V637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":228.11499005928997},{"$f":"OFFSET(W637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":211.56685998564419},{"$f":"OFFSET(X637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":196.21917977661766},{"$f":"OFFSET(Y637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":181.98486528004022},{"$f":"OFFSET(Z637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":168.7831496834182},{"$f":"OFFSET(AA637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":156.53912523559521},{"$f":"OFFSET(AB637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":145.18331821326814},{"$f":"OFFSET(AC637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":134.65129472067684},{"$f":"OFFSET(AD637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":124.88329508574085},{"$f":"OFFSET(AE637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":115.82389477817142},{"$f":"OFFSET(AF637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.42168992557809},{"$f":"OFFSET(AG637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":99.629005643158578},{"$f":"OFFSET(AH637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":92.401625522007961},{"$f":"OFFSET(AI637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":85.698540741139027},{"$f":"OFFSET(AJ637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":79.481717379651883},{"$f":"OFFSET(AK637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":73.715880608761154},{"$f":"OFFSET(AL637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.368314539165837},{"$f":"OFFSET(AM637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.408676588078166},{"$f":"OFFSET(AN637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.808825312611653},{"$f":"OFFSET(AO637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.542660732640513}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6679125166666671},{"$f":"OFFSET(F638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1277154266666671},{"$f":"OFFSET(G638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7047230000000004},{"$f":"OFFSET(H638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3268092900000013},{"$f":"OFFSET(I638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0570845000000002},{"$f":"OFFSET(J638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.1732123154972385},{"$f":"OFFSET(K638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2249444386522104},{"$f":"OFFSET(L638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.2771938830387333},{"$f":"OFFSET(M638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.3415561538487664},{"$f":"OFFSET(N638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0786375326137723},{"$f":"OFFSET(O638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.525058191176345},{"$f":"OFFSET(P638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.713847540284494},{"$f":"OFFSET(Q638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.674772485454918},{"$f":"OFFSET(R638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.434636953848401},{"$f":"OFFSET(S638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.017555132888491},{"$f":"OFFSET(T638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.445200658424541},{"$f":"OFFSET(U638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.397303458098541},{"$f":"OFFSET(V638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.425423792482983},{"$f":"OFFSET(W638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.524047126772681},{"$f":"OFFSET(X638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.688058966682487},{"$f":"OFFSET(Y638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.9127158383352949},{"$f":"OFFSET(Z638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.1936183733540346},{"$f":"OFFSET(AA638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5266863464399751},{"$f":"OFFSET(AB638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.9081355237983129},{"$f":"OFFSET(AC638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.334456191046792},{"$f":"OFFSET(AD638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.8023932387727948},{"$f":"OFFSET(AE638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.3089276927425102},{"$f":"OFFSET(AF638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8512595839628361},{"$f":"OFFSET(AG638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4267920613992526},{"$f":"OFFSET(AH638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.0331166572036645},{"$f":"OFFSET(AI638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.667999620845853},{"$f":"OFFSET(AJ638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3293692446070589},{"$f":"OFFSET(AK638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0153041085194294},{"$f":"OFFSET(AL638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7240221780520186},{"$f":"OFFSET(AM638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4538706926826035},{"$f":"OFFSET(AN638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2033167879821307},{"$f":"OFFSET(AO638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.970938798000657}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F641,0,-1)+1","v":2012},{"$f":"OFFSET(G641,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",E619:E639)),\n0)","v":6.1666666666666679},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",F619:F639)),\n0)","v":7.8666666666666671},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",G619:G639)),\n0)","v":10},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",H619:H639)),\n0)","v":12.3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",I619:I639)),\n0)","v":15},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",J619:J639)),\n0)","v":19.126588251356008},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",K619:K639)),\n0)","v":19.31785413386957},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",L619:L639)),\n0)","v":19.511032675208263},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",M619:M639)),\n0)","v":19.706143001960346},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",N619:N639)),\n0)","v":19.903204431979947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",O619:O639)),\n0)","v":20.102236476299748},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",P619:P639)),\n0)","v":20.303258841062746},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",Q619:Q639)),\n0)","v":20.506291429473375},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",R619:R639)),\n0)","v":20.711354343768107},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",S619:S639)),\n0)","v":20.918467887205793},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",T619:T639)),\n0)","v":21.127652566077849},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",U619:U639)),\n0)","v":21.338929091738628},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",V619:V639)),\n0)","v":21.552318382656015},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",W619:W639)),\n0)","v":21.767841566482577},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",X619:X639)),\n0)","v":21.985519982147402},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",Y619:Y639)),\n0)","v":22.205375181968876},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",Z619:Z639)),\n0)","v":22.427428933788566},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AA619:AA639)),\n0)","v":22.65170322312645},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AB619:AB639)),\n0)","v":22.878220255357714},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AC619:AC639)),\n0)","v":23.107002457911292},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AD619:AD639)),\n0)","v":23.338072482490407},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AE619:AE639)),\n0)","v":23.571453207315312},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AF619:AF639)),\n0)","v":23.807167739388465},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AG619:AG639)),\n0)","v":24.045239416782351},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AH619:AH639)),\n0)","v":24.285691810950176},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AI619:AI639)),\n0)","v":24.528548729059679},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AJ619:AJ639)),\n0)","v":24.773834216350277},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AK619:AK639)),\n0)","v":25.021572558513782},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AL619:AL639)),\n0)","v":25.271788284098921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AM619:AM639)),\n0)","v":25.524506166939911},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AN619:AN639)),\n0)","v":25.77975122860931},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AO619:AO639)),\n0)","v":26.037548740895403}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",E619:E639)),\n0)","v":444.42685666666677},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",F619:F639)),\n0)","v":566.94453066666676},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",G619:G639)),\n0)","v":720.69220000000007},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",H619:H639)),\n0)","v":886.45140600000025},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",I619:I639)),\n0)","v":1081.0383000000002},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",J619:J639)),\n0)","v":1378.4382965363916},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",K619:K639)),\n0)","v":1392.2226795017555},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",L619:L639)),\n0)","v":1406.1449062967729},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",M619:M639)),\n0)","v":1295.1581188930991},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",N619:N639)),\n0)","v":1192.8741402172036},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",O619:O639)),\n0)","v":1098.614381160527},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",P619:P639)),\n0)","v":1011.7529079709502},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",Q619:Q639)),\n0)","v":931.71237376447993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",R619:R639)),\n0)","v":857.96026321947397},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",S619:S639)),\n0)","v":790.00542642537755},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",T619:T639)),\n0)","v":727.39487969594006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",U619:U639)),\n0)","v":674.62752284234716},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",V619:V639)),\n0)","v":625.68806473678819},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",W619:W639)),\n0)","v":580.29881838300435},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",X619:X639)),\n0)","v":538.2022410134548},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",Y619:Y639)),\n0)","v":499.15947276791564},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",Z619:Z639)),\n0)","v":462.94898138061581},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AA619:AA639)),\n0)","v":429.36530518574097},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AB619:AB639)),\n0)","v":398.21788730900465},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AC619:AC639)),\n0)","v":369.32999443037767},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AD619:AD639)),\n0)","v":342.53771398294077},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AE619:AE639)),\n0)","v":317.68902409787142},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AF619:AF639)),\n0)","v":294.64293101834704},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AG619:AG639)),\n0)","v":273.26866908797342},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AH619:AH639)),\n0)","v":253.44495877439641},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AI619:AI639)),\n0)","v":235.05931851805715},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AJ619:AJ639)),\n0)","v":218.00742650145474},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AK619:AK639)),\n0)","v":202.1925287175381},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AL619:AL639)),\n0)","v":187.52488997855141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AM619:AM639)),\n0)","v":173.9212847503083},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AN619:AN639)),\n0)","v":161.30452492283865},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AO619:AO639)),\n0)","v":149.6030218379384}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",E620:E640)),\n0)","v":314.98270816666667},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",F620:F640)),\n0)","v":401.81577906666672},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",G620:G640)),\n0)","v":510.78277000000003},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",H620:H640)),\n0)","v":628.26280710000015},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",I620:I640)),\n0)","v":766.17415499999993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",J620:J640)),\n0)","v":976.95317276770777},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",K620:K640)),\n0)","v":986.72270449538473},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",L620:L640)),\n0)","v":996.58993154033863},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",M620:M640)),\n0)","v":917.59220192939051},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",N620:N640)),\n0)","v":844.81139458857569},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",O620:O640)),\n0)","v":777.7612457132999},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",P620:P640)),\n0)","v":715.99332509279566},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",Q620:Q640)),\n0)","v":659.09410594255519},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",R620:R640)),\n0)","v":606.68226076424014},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",S620:S640)),\n0)","v":558.40616585961743},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",T620:T640)),\n0)","v":513.94159845624051},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",U620:U640)),\n0)","v":476.65876833928587},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",V620:V640)),\n0)","v":442.0805440096521},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",W620:W640)),\n0)","v":410.01072543526385},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",X620:X640)),\n0)","v":380.26734550951176},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",Y620:Y640)),\n0)","v":352.68163755311718},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",Z620:Z640)),\n0)","v":327.09707771643804},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AA620:AA640)),\n0)","v":303.36849684871777},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AB620:AB640)),\n0)","v":281.3612567949441},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AC620:AC640)),\n0)","v":260.95048644654639},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AD620:AD640)),\n0)","v":242.02037321121617},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AE620:AE640)),\n0)","v":224.46350588158322},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AF620:AF640)),\n0)","v":208.18026517412437},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AG620:AG640)),\n0)","v":193.07825848016671},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AH620:AH640)),\n0)","v":179.07179562170938},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AI620:AI640)),\n0)","v":166.08140263745543},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AJ620:AJ640)),\n0)","v":154.03337084022974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AK620:AK640)),\n0)","v":142.85933858709404},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AL620:AL640)),\n0)","v":132.49590338908357},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AM620:AM640)),\n0)","v":122.884262159641},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AN620:AN640)),\n0)","v":113.9698775604825},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AO620:AO640)),\n0)","v":105.70216855171391}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",E619:E639)),\n0)","v":16.679125166666669},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",F619:F639)),\n0)","v":21.27715426666667},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",G619:G639)),\n0)","v":27.047230000000006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",H619:H639)),\n0)","v":33.268092900000006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",I619:I639)),\n0)","v":40.570845000000006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",J619:J639)),\n0)","v":51.732123154972385},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",K619:K639)),\n0)","v":52.249444386522107},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",L619:L639)),\n0)","v":52.771938830387327},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",M619:M639)),\n0)","v":48.943707692325098},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",N619:N639)),\n0)","v":45.393187663068872},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",O619:O639)),\n0)","v":42.100232764705382},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",P619:P639)),\n0)","v":39.046158467614987},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",Q619:Q639)),\n0)","v":36.213635672728344},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",R619:R639)),\n0)","v":33.586592384620999},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",S619:S639)),\n0)","v":31.150122517529979},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",T619:T639)),\n0)","v":28.890401316849083},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",U619:U639)),\n0)","v":26.794606916197083},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",V619:V639)),\n0)","v":24.850847584965965},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",W619:W639)),\n0)","v":23.048094253545361},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",X619:X639)),\n0)","v":21.376117933364974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",Y619:Y639)),\n0)","v":19.82543167667059},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",Z619:Z639)),\n0)","v":18.387236746708069},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AA619:AA639)),\n0)","v":17.05337269287995},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AB619:AB639)),\n0)","v":15.816271047596626},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AC619:AC639)),\n0)","v":14.668912382093584},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AD619:AD639)),\n0)","v":13.60478647754559},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AE619:AE639)),\n0)","v":12.61785538548502},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AF619:AF639)),\n0)","v":11.702519167925672},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AG619:AG639)),\n0)","v":10.853584122798505},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AH619:AH639)),\n0)","v":10.066233314407329},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AI619:AI639)),\n0)","v":9.3359992416917059},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AJ619:AJ639)),\n0)","v":8.6587384892141177},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AK619:AK639)),\n0)","v":8.0306082170388589},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AL619:AL639)),\n0)","v":7.4480443561040373},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AM619:AM639)),\n0)","v":6.907741385365207},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AN619:AN639)),\n0)","v":6.4066335759642614},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AO619:AO639)),\n0)","v":5.9418775960013139}]
[]
[]
[]
[null,null,"Base Case"]
[null,null,null,null,{"$f":"IF(E651=Announcement_Year,\"Ancmt Yr\",\nIF(E651=Base_Year,\"Base Yr\",\nIF(E651=Standard_Year,\"Std Yr\",\nIF(E651=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG17",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F651,0,-1)+1","v":2012},{"$f":"OFFSET(G651,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE651,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.189599999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.189599999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.189599999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.189599999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.189599999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.189599999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.189599999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.189599999999999},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.760918381160067},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.69417375541569},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.959786577826492},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.530594711718109},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.381655864360738},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.490066168725143},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.834793591767088},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.396524957532066},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.157525472400014},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.101509730724207},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.213523262621283},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.479833762348093},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.887831206112789},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.425936132825242},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.083515420664938},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.85080494686577},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.718838568182008},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.679382905473663},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.724877458065592},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.848379612300981},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0435141443079488},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3044268496865516},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6257419628409657},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0025230562454182},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4302371352440293},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9047216672273377},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4221543053716399},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.9790250867261214},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5721109024301159}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0475609988410381E-3},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.4788530008104831},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77786455536566379},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3973240874850963},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2877346788098429},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0544120178595273},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0849561380381227},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1158056994185039},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.7535932868611028},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3838250454826118},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0063860799478652},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.621159952597875},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2280286640928904},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.82687263382254617},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41757068008038584},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E653*E654","v":0.21933571150279632},{"$f":"F653*F654","v":25.948852572719755},{"$f":"G653*G654","v":42.152169109443172},{"$f":"H653*H654","v":75.720433371182366},{"$f":"I653*I654","v":123.97142715083386},{"$f":"J653*J654","v":165.51736548300065},{"$f":"K653*K654","v":167.17253913783065},{"$f":"L653*L654","v":168.84426452920897},{"$f":"M653*M654","v":137.02133080240563},{"$f":"N653*N654","v":108.92691583079417},{"$f":"O653*O654","v":84.187531707334344},{"$f":"P653*P654","v":62.464257096416866},{"$f":"Q653*Q654","v":43.449687584505298},{"$f":"R653*R654","v":26.86514658600256},{"$f":"S653*S654","v":12.458135050172121},{"$f":"T653*T654","v":0},{"$f":"U653*U654","v":0},{"$f":"V653*V654","v":0},{"$f":"W653*W654","v":0},{"$f":"X653*X654","v":0},{"$f":"Y653*Y654","v":0},{"$f":"Z653*Z654","v":0},{"$f":"AA653*AA654","v":0},{"$f":"AB653*AB654","v":0},{"$f":"AC653*AC654","v":0},{"$f":"AD653*AD654","v":0},{"$f":"AE653*AE654","v":0},{"$f":"AF653*AF654","v":0},{"$f":"AG653*AG654","v":0},{"$f":"AH653*AH654","v":0},{"$f":"AI653*AI654","v":0},{"$f":"AJ653*AJ654","v":0},{"$f":"AK653*AK654","v":0},{"$f":"AL653*AL654","v":0},{"$f":"AM653*AM654","v":0},{"$f":"AN653*AN654","v":0},{"$f":"AO653*AO654","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15600661689053369},{"$f":"OFFSET(F656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.456605512730743},{"$f":"OFFSET(G656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.981516700156931},{"$f":"OFFSET(H656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.857570929905904},{"$f":"OFFSET(I656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":88.176990460790861},{"$f":"OFFSET(J656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":117.72731421033426},{"$f":"OFFSET(K656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":118.9045873524376},{"$f":"OFFSET(L656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":120.09363322596198},{"$f":"OFFSET(M656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":97.458977901322967},{"$f":"OFFSET(N656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":77.476301103231279},{"$f":"OFFSET(O656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.879952589746537},{"$f":"OFFSET(P656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":44.428868237757399},{"$f":"OFFSET(Q656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.9044009229791},{"$f":"OFFSET(R656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.108336724715702},{"$f":"OFFSET(S656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.8610809823276462},{"$f":"OFFSET(T656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6767499025978706E-3},{"$f":"OFFSET(F657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.90820984004519145},{"$f":"OFFSET(G657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.475325918830511},{"$f":"OFFSET(H657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.6502151679913832},{"$f":"OFFSET(I657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3389999502791854},{"$f":"OFFSET(J657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.7931077919050225},{"$f":"OFFSET(K657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8510388698240732},{"$f":"OFFSET(L657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9095492585223139},{"$f":"OFFSET(M657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.7957465780841968},{"$f":"OFFSET(N657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.8124420540777959},{"$f":"OFFSET(O657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.9465636097567023},{"$f":"OFFSET(P657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1862489983745901},{"$f":"OFFSET(Q657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5207390654576853},{"$f":"OFFSET(R657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.94028013051008963},{"$f":"OFFSET(S657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.43603472675602423},{"$f":"OFFSET(T657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(U657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(V657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(W657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(X657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Y657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(Z657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AA657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AB657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AC657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AD657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AE657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AF657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AG657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AH657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AI657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AJ657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AK657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AL657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AM657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AN657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(AO657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.876200000000004},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.876200000000004},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.876200000000004},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.876200000000004},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.876200000000004},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.876200000000004},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.876200000000004},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":60.876200000000004},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":55.901051485066816},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":51.332500338984545},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.137317117474225},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.284988075008748},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.747493222500211},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.499102523372486},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":33.516188745647355},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.777055608820024},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.261779975547299},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.952066940326432},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.831116761149481},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.883502666258014},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.095058647223148},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.452776422211937},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.944710820000203},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.55989289654085},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.288250152139186},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.120533268933446},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.04824883580415},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.0635975713856},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.159417595843475},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.3291323388046514},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.5667027045466142},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.8665831465190248},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.2236813317046558},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.6333211014376356},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.0912084592738278},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5934003385254139},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.1362759222898164}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2380487990728308E-3},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3830824006483865},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62229164429253103},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1178592699880772},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8301877430478743},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4435296142876219},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4679649104304984},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4926445595348032},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5962450990404684},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.7016683848802936},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.8089405119270108},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9180879146761751},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0291373714291296},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1421160085256759},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.25705130462701},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.3739710950495176},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.4077108060000127},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.4417879140600127},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.476205793200613},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.510967851132619},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.5460775296439451},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.5815383049403846},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.6173536879897883},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.6535272248696864},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.6900624971183831},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.7269631220895669},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.7642327533104627},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.8018750808435673},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.8398938316520028},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.8782927699685228},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9170756976682082},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9562464546448903},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9958089191913393},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0357670083832531},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0761246784670853},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.116885925251756},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.1580547845042739}]
[null,null,"Revenues ($MM)",null,{"$f":"E660*E661","v":0.19712010630211749},{"$f":"F660*F661","v":23.320600838351307},{"$f":"G660*G661","v":37.882750596280978},{"$f":"H660*H661","v":68.051024491648192},{"$f":"I660*I661","v":111.41487508333101},{"$f":"J660*J661","v":148.75279750529614},{"$f":"K660*K661","v":150.24032548034913},{"$f":"L660*L661","v":151.74272873515261},{"$f":"M660*M661","v":145.13283094931361},{"$f":"N660*N661","v":138.6833932826915},{"$f":"O660*O661","v":132.40591967482391},{"$f":"P660*P661","v":126.30940058858539},{"$f":"Q660*Q661","v":120.40061714090143},{"$f":"R660*R661","v":114.68441433550858},{"$f":"S660*S661","v":109.16394628013583},{"$f":"T660*T661","v":103.84089601489039},{"$f":"U660*U661","v":96.307973019467312},{"$f":"V660*V661","v":89.321510340091933},{"$f":"W660*W661","v":82.84186614354806},{"$f":"X660*X661","v":76.832274331406836},{"$f":"Y660*Y661","v":71.258635925795261},{"$f":"Z660*Z661","v":66.089325588652841},{"$f":"AA660*AA661","v":61.295012176648207},{"$f":"AB660*AB661","v":56.848492313568435},{"$f":"AC660*AC661","v":52.72453603585484},{"$f":"AD660*AD661","v":48.899743635464226},{"$f":"AE660*AE661","v":45.352412887768637},{"$f":"AF660*AF661","v":42.062415911132319},{"$f":"AG660*AG661","v":39.011084959456184},{"$f":"AH660*AH661","v":36.181106499665617},{"$f":"AI660*AI661","v":33.556422973128058},{"$f":"AJ660*AJ661","v":31.122141683585138},{"$f":"AK660*AK661","v":28.864450294621435},{"$f":"AL660*AL661","v":26.770538457194473},{"$f":"AM660*AM661","v":24.82852512253352},{"$f":"AN660*AN661","v":23.027391127973683},{"$f":"AO660*AO661","v":21.356916673211273}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14096315701980039},{"$f":"OFFSET(F663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.676865589420046},{"$f":"OFFSET(G663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.090448665145274},{"$f":"OFFSET(H663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.664174501165235},{"$f":"OFFSET(I663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":79.674229206441581},{"$f":"OFFSET(J663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":106.37506414356264},{"$f":"OFFSET(K663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":107.43881478499829},{"$f":"OFFSET(L663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":108.51320293284826},{"$f":"OFFSET(M663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":103.78637888151583},{"$f":"OFFSET(N663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":99.174301952660699},{"$f":"OFFSET(O663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":94.685198763373364},{"$f":"OFFSET(P663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":90.32549851082527},{"$f":"OFFSET(Q663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":86.100050460105919},{"$f":"OFFSET(R663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":82.012319336530737},{"$f":"OFFSET(S663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":78.064560683643165},{"$f":"OFFSET(T663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":74.257978065358429},{"$f":"OFFSET(U663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":68.871086657160745},{"$f":"OFFSET(V663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":63.874976142810901},{"$f":"OFFSET(W663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.241298130736702},{"$f":"OFFSET(X663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.943760704790868},{"$f":"OFFSET(Y663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.957979241495387},{"$f":"OFFSET(Z663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":47.261338049440312},{"$f":"OFFSET(AA663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.832862045765971},{"$f":"OFFSET(AB663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":40.653097741609635},{"$f":"OFFSET(AC663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":37.704002861216459},{"$f":"OFFSET(AD663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.96884396840386},{"$f":"OFFSET(AE663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.432101519502254},{"$f":"OFFSET(AF663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":30.079381804033677},{"$f":"OFFSET(AG663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.897335273471917},{"$f":"OFFSET(AH663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.8735807946736},{"$f":"OFFSET(AI663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.996635398187564},{"$f":"OFFSET(AJ663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":22.255849122827716},{"$f":"OFFSET(AK663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.641344586811627},{"$f":"OFFSET(AL663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.143960942585856},{"$f":"OFFSET(AM663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.755201897332562},{"$f":"OFFSET(AN663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.467187504220842},{"$f":"OFFSET(AO663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.272609450862165}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.1413999220782979E-3},{"$f":"OFFSET(F664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.72656787203615325},{"$f":"OFFSET(G664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.180260735064409},{"$f":"OFFSET(H664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.120172134393107},{"$f":"OFFSET(I664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4711999602233488},{"$f":"OFFSET(J664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6344862335240187},{"$f":"OFFSET(K664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.6808310958592596},{"$f":"OFFSET(L664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.7276394068178513},{"$f":"OFFSET(M664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.5217039164793862},{"$f":"OFFSET(N664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3207676612881691},{"$f":"OFFSET(O664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.1251890536593825},{"$f":"OFFSET(P664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.9352481970742628},{"$f":"OFFSET(Q664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7511563614622911},{"$f":"OFFSET(R664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.5730644959383415},{"$f":"OFFSET(S664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.4010708686969902},{"$f":"OFFSET(T664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.235227915903057},{"$f":"OFFSET(U664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.000534999158134},{"$f":"OFFSET(V664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.7828673945711229},{"$f":"OFFSET(W664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5809900360902032},{"$f":"OFFSET(X664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.393757452975418},{"$f":"OFFSET(Y664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.220107270292111},{"$f":"OFFSET(Z664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0590541808976282},{"$f":"OFFSET(AA664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9096843547177609},{"$f":"OFFSET(AB664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.771150253590684},{"$f":"OFFSET(AC664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6426658222572956},{"$f":"OFFSET(AD664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5235020282112277},{"$f":"OFFSET(AE664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4129827251012048},{"$f":"OFFSET(AF664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3104808162143229},{"$f":"OFFSET(AG664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2154146962715009},{"$f":"OFFSET(AH664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1272449513455143},{"$f":"OFFSET(AI664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0454712981766554},{"$f":"OFFSET(AJ664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.9696297455194014},{"$f":"OFFSET(AK664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.89928996141332118},{"$f":"OFFSET(AL664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.83405283143986475},{"$f":"OFFSET(AM664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.77354819411036646},{"$f":"OFFSET(AN664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.71743274053563622},{"$f":"OFFSET(AO664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.66538806645967941}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.025200000000012},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.025200000000012},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.025200000000012},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.025200000000012},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.025200000000012},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.025200000000012},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.025200000000012},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.025200000000012},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.792697335604068},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.987824481547037},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.575633103079873},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.524031041688716},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":41.80354889216509},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.387125656322645},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.249911914308399},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.369089081871472},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.72370343895334},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.294513722403632},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.063851174284007},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.015491027818797},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.134534496243059},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.407300406191645},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.821225687422622},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.364773995085226},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.027351799894571},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.799231335893465},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.671479845360388},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.635894606225049},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.684943269412312},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.8117090721568641},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0098405287967704},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.2735052331208241},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.5973474362502422},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.976449091496594},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4062940828550197},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.8827353769479265},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4019648594982934}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.095121997682077E-4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.5770600162096625E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15557291107313276},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27946481749701929},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45754693576196859},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61088240357190549},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61699122760762459},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62316113988370081},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.86541503301348954},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1124516878918853},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3643425343645481},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.621159952597875},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8829772849424318},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1498688479386199},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.421909944466238},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6991768760396142},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.7261686448000102},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.7534303312480102},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.7809646345604904},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.8087742809060954},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.8368620237151561},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.8652306439523079},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.8938829503918306},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9228217798957492},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9520499976947066},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9815704976716537},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0113862026483704},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.041500064674854},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0719150653216025},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1026342159748186},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1336605581345669},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1649971637159124},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1966471353530714},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2286136067066025},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2608997427736686},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2935087402014052},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.3264438276034194}]
[null,null,"Revenues ($MM)",null,{"$f":"E667*E668","v":5.1829180492599464E-2},{"$f":"F667*F668","v":6.1317318294982703},{"$f":"G667*G668","v":9.9605867460395405},{"$f":"H667*H668","v":17.892790833210164},{"$f":"I667*I668","v":29.294534071547197},{"$f":"J667*J668","v":39.111868065171969},{"$f":"K667*K668","v":39.502986745823691},{"$f":"L667*L668","v":39.898016613281932},{"$f":"M667*M668","v":50.880084105643895},{"$f":"N667*N668","v":60.058846470107852},{"$f":"O667*O668","v":67.63814491058298},{"$f":"P667*P668","v":73.801736005608277},{"$f":"Q667*Q668","v":78.715132993927227},{"$f":"R667*R668","v":82.52728561043341},{"$f":"S667*S668","v":85.372112206822436},{"$f":"T667*T668","v":87.369896748253822},{"$f":"U667*U668","v":81.031828322608831},{"$f":"V667*V668","v":75.153541959931189},{"$f":"W667*W668","v":69.701683721571243},{"$f":"X667*X668","v":64.645319261362431},{"$f":"Y667*Y668","v":59.955758301289862},{"$f":"Z667*Z668","v":55.606391840208374},{"$f":"AA667*AA668","v":51.572541171917258},{"$f":"AB667*AB668","v":47.831317855906669},{"$f":"AC667*AC668","v":44.361493846236314},{"$f":"AD667*AD668","v":41.143381041646158},{"$f":"AE667*AE668","v":38.15871957345518},{"$f":"AF667*AF668","v":35.390574197383273},{"$f":"AG667*AG668","v":32.823238201414341},{"$f":"AH667*AH668","v":30.442144284464426},{"$f":"AI667*AI668","v":28.23378190017273},{"$f":"AJ667*AJ668","v":26.185620596816168},{"$f":"AK667*AK668","v":24.286038918371339},{"$f":"AL667*AL668","v":22.52425846330182},{"$f":"AM667*AM668","v":20.890282726914407},{"$f":"AN667*AN668","v":19.374840380270005},{"$f":"AO667*AO668","v":17.969332663808672}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.714314292440539E-2},{"$f":"OFFSET(F670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3942773077359387},{"$f":"OFFSET(G670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.1382085073081809},{"$f":"OFFSET(H670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.822785946409304},{"$f":"OFFSET(I670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.993792600651023},{"$f":"OFFSET(J670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.02933968428464},{"$f":"OFFSET(K670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.309633081127487},{"$f":"OFFSET(L670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":28.592729411938762},{"$f":"OFFSET(M670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.462977380310761},{"$f":"OFFSET(N670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":43.040895053948645},{"$f":"OFFSET(O670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":48.472564290576614},{"$f":"OFFSET(P670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":52.889673393870382},{"$f":"OFFSET(Q670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":56.410836662263804},{"$f":"OFFSET(R670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.142798235624056},{"$f":"OFFSET(S670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":61.181530082443743},{"$f":"OFFSET(T670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":62.613233151049052},{"$f":"OFFSET(U670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":58.071085674262157},{"$f":"OFFSET(V670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":53.858438890261894},{"$f":"OFFSET(W670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":49.951389852897407},{"$f":"OFFSET(X670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":46.327769605800576},{"$f":"OFFSET(Y670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.967017393684102},{"$f":"OFFSET(Z670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":39.850063998720977},{"$f":"OFFSET(AA670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":36.959223540044633},{"$f":"OFFSET(AB670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":34.278093122430938},{"$f":"OFFSET(AC670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":31.791459764758567},{"$f":"OFFSET(AD670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.485214080152023},{"$f":"OFFSET(AE670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.34627021801991},{"$f":"OFFSET(AF670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.36249161373247},{"$f":"OFFSET(AG670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.522622124635287},{"$f":"OFFSET(AH670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.816222161658231},{"$f":"OFFSET(AI670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":20.233609454124888},{"$f":"OFFSET(AJ670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":18.765804111656244},{"$f":"OFFSET(AK670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.404477671444965},{"$f":"OFFSET(AL670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.141905841789757},{"$f":"OFFSET(AM670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.970924673752306},{"$f":"OFFSET(AN670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.884889912250596},{"$f":"OFFSET(AO670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.877639295943201}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5353499805195743E-3},{"$f":"OFFSET(F671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.18164196800903828},{"$f":"OFFSET(G671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.29506518376610225},{"$f":"OFFSET(H671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.53004303359827665},{"$f":"OFFSET(I671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.86779999005583708},{"$f":"OFFSET(J671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1586215583810044},{"$f":"OFFSET(K671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1702077739648147},{"$f":"OFFSET(L671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1819098517044628},{"$f":"OFFSET(M671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5072346388264619},{"$f":"OFFSET(N671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.7791396252363043},{"$f":"OFFSET(O671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.003663254634557},{"$f":"OFFSET(P671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.1862489983745901},{"$f":"OFFSET(Q671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.3317999003684506},{"$f":"OFFSET(R671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4447283393262329},{"$f":"OFFSET(S671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5290014151849407},{"$f":"OFFSET(T671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.5881823327224454},{"$f":"OFFSET(U671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.4004279993265074},{"$f":"OFFSET(V671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.2262939156568979},{"$f":"OFFSET(W671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":2.0647920288721622},{"$f":"OFFSET(X671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.9150059623803344},{"$f":"OFFSET(Y671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.776085816233689},{"$f":"OFFSET(Z671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.6472433447181021},{"$f":"OFFSET(AA671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.5277474837742084},{"$f":"OFFSET(AB671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.4169202028725469},{"$f":"OFFSET(AC671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.3141326578058363},{"$f":"OFFSET(AD671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.2188016225689822},{"$f":"OFFSET(AE671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.1303861800809636},{"$f":"OFFSET(AF671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":1.0483846529714582},{"$f":"OFFSET(AG671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.97233175701720065},{"$f":"OFFSET(AH671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.90179596107641136},{"$f":"OFFSET(AI671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.83637703854132428},{"$f":"OFFSET(AJ671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.77570379641552112},{"$f":"OFFSET(AK671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.71943196913065688},{"$f":"OFFSET(AL671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.66724226515189167},{"$f":"OFFSET(AM671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.61883855528829312},{"$f":"OFFSET(AN671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.57394619242850886},{"$f":"OFFSET(AO671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.5323104531677435}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.614800000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.614800000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.614800000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.614800000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.614800000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.614800000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.614800000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":64.614800000000002},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":59.334111877832306},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":54.48499155504809},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":50.032168862086877},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":45.943256107790489},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":42.188512506910854},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":38.740627859938833},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":35.574523911844935},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":32.667171944910883},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":29.997425278910207},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":27.545865460324464},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":25.294661021849613},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":23.227437784876983},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":21.329159761591463},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":19.586019790426143},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":17.985339109408095},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":16.515475136940342},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.165736789261533},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.926306718643424},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.788169906724105},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.743048093599242},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.783339565740093},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.902063864784509},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.0928110150393522},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.3496949003994576},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.6673104515694144},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.0406943321884823},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4652888379085178},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.9369087458440557},{"$f":"OFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.4517108732734965}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.8674093910317225E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15892166969884081},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24076632959374383},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32423199051957502},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40934288803096347},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49612358029352777},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.5845989521125402},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.67479421900990355},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68154216120000255},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68835758281200254},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.69524115864012259},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.70219357022652384},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.70921550592878901},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.71630766098807697},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.72347073759795766},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.7307054449739373},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.73801249942367664},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.74539262441791343},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.75284655066209261},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.7603750161687135},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76797876633040063},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77565855399370465},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.78341513953364172},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79124929092897811},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79916178383826786},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.80715340167665062},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81522493569341714},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.82337718505035129},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.83161095690085485}]
[null,null,"Revenues ($MM)",null,{"$f":"E674*E675","v":0},{"$f":"F674*F675","v":0},{"$f":"G674*G675","v":0},{"$f":"H674*H675","v":0},{"$f":"I674*I675","v":0},{"$f":"J674*J675","v":0},{"$f":"K674*K675","v":0},{"$f":"L674*L675","v":0},{"$f":"M674*M675","v":4.6680574899618472},{"$f":"N674*N675","v":8.6588458314554835},{"$f":"O674*O675","v":12.046061658539056},{"$f":"P674*P675","v":14.896273378779533},{"$f":"Q674*Q675","v":17.269567551309311},{"$f":"R674*R675","v":19.220138996692043},{"$f":"S674*S675","v":20.796829400767052},{"$f":"T674*T675","v":22.043618779828371},{"$f":"U674*U675","v":20.44451005502405},{"$f":"V674*V675","v":18.961405364733579},{"$f":"W674*W675","v":17.585889436239871},{"$f":"X674*X675","v":16.31015746537723},{"$f":"Y674*Y675","v":15.126970831353058},{"$f":"Z674*Z675","v":14.029616024146335},{"$f":"AA674*AA675","v":13.011866551432869},{"$f":"AB674*AB675","v":12.067947608893991},{"$f":"AC674*AC675","v":11.19250331344451},{"$f":"AD674*AD675","v":10.380566313458441},{"$f":"AE674*AE675","v":9.6275296035580169},{"$f":"AF674*AF675","v":8.9291203840405036},{"$f":"AG674*AG675","v":8.2813758166188745},{"$f":"AH674*AH675","v":7.6806205389120663},{"$f":"AI674*AI675","v":7.1234458101000886},{"$f":"AJ674*AJ675","v":6.6066901694143754},{"$f":"AK674*AK675","v":6.1274214977180081},{"$f":"AL674*AL675","v":5.6829203803914474},{"$f":"AM674*AM675","v":5.2706646771233387},{"$f":"AN674*AN675","v":4.8883152110538903},{"$f":"AO674*AO675","v":4.5337024960697674}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"OFFSET(E677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.3466036617064354},{"$f":"OFFSET(N677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.2076624437496504},{"$f":"OFFSET(O677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.6360106194702819},{"$f":"OFFSET(P677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.679372124787418},{"$f":"OFFSET(Q677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.380823956769808},{"$f":"OFFSET(R677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.779219232658157},{"$f":"OFFSET(S677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.909573323412499},{"$f":"OFFSET(T677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":15.803416192810712},{"$f":"OFFSET(U677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":14.656990056156472},{"$f":"OFFSET(V677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":13.593729032080981},{"$f":"OFFSET(W677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":12.607600079528133},{"$f":"OFFSET(X677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":11.693007811925238},{"$f":"OFFSET(Y677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.844762748443859},{"$f":"OFFSET(Z677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":10.05805186840729},{"$f":"OFFSET(AA677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":9.3284113017675434},{"$f":"OFFSET(AB677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.6517010006952884},{"$f":"OFFSET(AC677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":8.0240812485668318},{"$f":"OFFSET(AD677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":7.4419908730580833},{"$f":"OFFSET(AE677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.9021270397245473},{"$f":"OFFSET(AF677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":6.4014265114142281},{"$f":"OFFSET(AG677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.937048267177695},{"$f":"OFFSET(AH677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.5063573820533342},{"$f":"OFFSET(AI677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":5.1069100762602577},{"$f":"OFFSET(AJ677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.7364398489665485},{"$f":"OFFSET(AK677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.3928446179546548},{"$f":"OFFSET(AL677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":4.0741747922131069},{"$f":"OFFSET(AM677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.7786222097774331},{"$f":"OFFSET(AN677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.5045098780524921},{"$f":"OFFSET(AO677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":3.2502824584019203}]
[null,null,"Depreciation ($MM)",null,{"$f":"OFFSET(E678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(F678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(G678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(H678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(I678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(J678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(K678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(L678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0},{"$f":"OFFSET(M678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.13702133080240564},{"$f":"OFFSET(N678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.25416280360518645},{"$f":"OFFSET(O678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35358763317080427},{"$f":"OFFSET(P678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.43724979967491817},{"$f":"OFFSET(Q678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.50691302181922859},{"$f":"OFFSET(R678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.56416807830605387},{"$f":"OFFSET(S678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.61044861745843393},{"$f":"OFFSET(T678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.64704558318061145},{"$f":"OFFSET(U678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.60010699983162685},{"$f":"OFFSET(V678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.5565734789142246},{"$f":"OFFSET(W678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.51619800721804066},{"$f":"OFFSET(X678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.4787514905950836},{"$f":"OFFSET(Y678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.44402145405842225},{"$f":"OFFSET(Z678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.41181083617952557},{"$f":"OFFSET(AA678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.38193687094355211},{"$f":"OFFSET(AB678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.35423005071813679},{"$f":"OFFSET(AC678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.32853316445145914},{"$f":"OFFSET(AD678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.30470040564224554},{"$f":"OFFSET(AE678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.28259654502024095},{"$f":"OFFSET(AF678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.26209616324286461},{"$f":"OFFSET(AG678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.24308293925430019},{"$f":"OFFSET(AH678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.22544899026910287},{"$f":"OFFSET(AI678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.2090942596353311},{"$f":"OFFSET(AJ678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.19392594910388031},{"$f":"OFFSET(AK678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.17985799228266422},{"$f":"OFFSET(AL678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.16681056628797294},{"$f":"OFFSET(AM678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.15470963882207331},{"$f":"OFFSET(AN678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.14348654810712724},{"$f":"OFFSET(AO678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE)","v":0.1330776132919359}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F681,0,-1)+1","v":2012},{"$f":"OFFSET(G681,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",E652:E679)),\n0)","v":8.0951219976820761E-3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",F652:F679)),\n0)","v":0.9577060016209662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",G652:G679)),\n0)","v":1.5557291107313276},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",H652:H679)),\n0)","v":2.7946481749701926},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",I652:I679)),\n0)","v":4.575469357619685},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",J652:J679)),\n0)","v":6.1088240357190555},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",K652:K679)),\n0)","v":6.1699122760762455},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",L652:L679)),\n0)","v":6.2316113988370079},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",M652:M679)),\n0)","v":6.2939275128253778},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",N652:N679)),\n0)","v":6.3568667879536322},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",O652:O679)),\n0)","v":6.420435455833168},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",P652:P679)),\n0)","v":6.4846398103915002},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",Q652:Q679)),\n0)","v":6.5494862084954146},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",R652:R679)),\n0)","v":6.6149810705803702},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",S652:S679)),\n0)","v":6.6811308812861743},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",T652:T679)),\n0)","v":6.7479421900990353},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",U652:U679)),\n0)","v":6.8154216120000264},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",V652:V679)),\n0)","v":6.8835758281200263},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",W652:W679)),\n0)","v":6.9524115864012259},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",X652:X679)),\n0)","v":7.021935702265238},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",Y652:Y679)),\n0)","v":7.0921550592878901},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",Z652:Z679)),\n0)","v":7.1630766098807701},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AA652:AA679)),\n0)","v":7.2347073759795766},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AB652:AB679)),\n0)","v":7.3070544497393728},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AC652:AC679)),\n0)","v":7.3801249942367662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AD652:AD679)),\n0)","v":7.4539262441791347},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AE652:AE679)),\n0)","v":7.5284655066209263},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AF652:AF679)),\n0)","v":7.6037501616871346},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AG652:AG679)),\n0)","v":7.6797876633040056},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AH652:AH679)),\n0)","v":7.7565855399370456},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AI652:AI679)),\n0)","v":7.8341513953364164},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AJ652:AJ679)),\n0)","v":7.9124929092897807},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AK652:AK679)),\n0)","v":7.9916178383826786},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AL652:AL679)),\n0)","v":8.0715340167665062},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AM652:AM679)),\n0)","v":8.1522493569341705},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AN652:AN679)),\n0)","v":8.233771850503512},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AO652:AO679)),\n0)","v":8.3161095690085478}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",E652:E679)),\n0)","v":0.46828499829751324},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",F652:F679)),\n0)","v":55.401185240569333},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",G652:G679)),\n0)","v":89.995506451763688},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",H652:H679)),\n0)","v":161.66424869604074},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",I652:I679)),\n0)","v":264.68083630571209},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",J652:J679)),\n0)","v":353.38203105346872},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",K652:K679)),\n0)","v":356.91585136400352},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",L652:L679)),\n0)","v":360.48500987764351},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",M652:M679)),\n0)","v":337.70230334732497},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",N652:N679)),\n0)","v":316.32800141504902},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",O652:O679)),\n0)","v":296.27765795128028},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",P652:P679)),\n0)","v":277.47166706939009},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",Q652:Q679)),\n0)","v":259.83500527064325},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",R652:R679)),\n0)","v":243.29698552863658},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",S652:S679)),\n0)","v":227.79102293789745},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",T652:T679)),\n0)","v":213.25441154297258},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",U652:U679)),\n0)","v":197.7843113971002},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",V652:V679)),\n0)","v":183.43645766475669},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",W652:W679)),\n0)","v":170.12943930135918},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",X652:X679)),\n0)","v":157.78775105814651},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",Y652:Y679)),\n0)","v":146.34136505843816},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",Z652:Z679)),\n0)","v":135.72533345300755},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AA652:AA679)),\n0)","v":125.87941989999834},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AB652:AB679)),\n0)","v":116.74775777836909},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AC652:AC679)),\n0)","v":108.27853319553566},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AD652:AD679)),\n0)","v":100.42369099056883},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AE652:AE679)),\n0)","v":93.138662064781826},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AF652:AF679)),\n0)","v":86.382110492556095},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AG652:AG679)),\n0)","v":80.115698977489401},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AH652:AH679)),\n0)","v":74.303871323042117},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AI652:AI679)),\n0)","v":68.913650683400874},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AJ652:AJ679)),\n0)","v":63.914452449815684},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AK652:AK679)),\n0)","v":59.277910710710785},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AL652:AL679)),\n0)","v":54.977717300887747},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AM652:AM679)),\n0)","v":50.989472526571262},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AN652:AN679)),\n0)","v":47.290546719297581},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AO652:AO679)),\n0)","v":43.85995183308971}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",E653:E680)),\n0)","v":0.33411291683473948},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",F653:F680)),\n0)","v":39.527748409886733},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",G653:G680)),\n0)","v":64.210173872610383},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",H653:H680)),\n0)","v":115.34453137748045},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",I653:I680)),\n0)","v":188.84501226788348},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",J653:J680)),\n0)","v":252.13171803818153},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",K653:K680)),\n0)","v":254.65303521856336},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",L653:L680)),\n0)","v":257.19956557074897},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",M653:M680)),\n0)","v":241.05493782485601},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",N653:N680)),\n0)","v":225.89916055359026},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",O653:O680)),\n0)","v":211.6737262631668},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",P653:P680)),\n0)","v":198.32341226724046},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",Q653:Q680)),\n0)","v":185.7961120021186},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",R653:R680)),\n0)","v":174.04267352952866},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",S653:S680)),\n0)","v":163.01674507182705},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",T653:T680)),\n0)","v":152.6746274092182},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",U653:U680)),\n0)","v":141.59916238757938},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",V653:V680)),\n0)","v":131.32714406515376},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",W653:W680)),\n0)","v":121.80028806316224},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",X653:X680)),\n0)","v":112.96453812251669},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",Y653:Y680)),\n0)","v":104.76975938362335},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",Z653:Z680)),\n0)","v":97.169453916568585},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AA653:AA680)),\n0)","v":90.120496887578156},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AB653:AB680)),\n0)","v":83.582891864735856},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AC653:AC680)),\n0)","v":77.519543874541853},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AD653:AD680)),\n0)","v":71.896048921613968},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AE653:AE680)),\n0)","v":66.680498777246711},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AF653:AF680)),\n0)","v":61.843299929180375},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AG653:AG680)),\n0)","v":57.357005665284895},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AH653:AH680)),\n0)","v":53.19616033838517},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AI653:AI680)),\n0)","v":49.337154928572708},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AJ653:AJ680)),\n0)","v":45.758093083450511},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AK653:AK680)),\n0)","v":42.438666876211244},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AL653:AL680)),\n0)","v":39.360041576588721},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AM653:AM680)),\n0)","v":36.5047487808623},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AN653:AN680)),\n0)","v":33.856587294523933},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AO653:AO680)),\n0)","v":31.400531205207287}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",E652:E679)),\n0)","v":1.5353499805195743E-2},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",F652:F679)),\n0)","v":1.8164196800903829},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",G652:G679)),\n0)","v":2.950651837661022},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",H652:H679)),\n0)","v":5.3004303359827674},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",I652:I679)),\n0)","v":8.6779999005583726},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",J652:J679)),\n0)","v":11.586215583810045},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",K652:K679)),\n0)","v":11.702077739648148},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",L652:L679)),\n0)","v":11.819098517044628},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",M652:M679)),\n0)","v":10.961706464192451},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",N652:N679)),\n0)","v":10.166512144207456},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",O652:O679)),\n0)","v":9.4290035512214452},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",P652:P679)),\n0)","v":8.7449959934983621},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",Q652:Q679)),\n0)","v":8.1106083491076557},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",R652:R679)),\n0)","v":7.522241044080717},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",S652:S679)),\n0)","v":6.9765556280963885},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",T652:T679)),\n0)","v":6.4704558318061141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",U652:U679)),\n0)","v":6.0010699983162681},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",V652:V679)),\n0)","v":5.5657347891422457},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",W652:W679)),\n0)","v":5.1619800721804054},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",X652:X679)),\n0)","v":4.787514905950836},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",Y652:Y679)),\n0)","v":4.4402145405842219},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",Z652:Z679)),\n0)","v":4.1181083617952554},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AA652:AA679)),\n0)","v":3.8193687094355213},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AB652:AB679)),\n0)","v":3.5423005071813676},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AC652:AC679)),\n0)","v":3.2853316445145913},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AD652:AD679)),\n0)","v":3.0470040564224554},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AE652:AE679)),\n0)","v":2.8259654502024092},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AF652:AF679)),\n0)","v":2.6209616324286458},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AG652:AG679)),\n0)","v":2.4308293925430018},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AH652:AH679)),\n0)","v":2.2544899026910286},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AI652:AI679)),\n0)","v":2.0909425963533108},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AJ652:AJ679)),\n0)","v":1.9392594910388028},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AK652:AK679)),\n0)","v":1.7985799228266424},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AL652:AL679)),\n0)","v":1.6681056628797293},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AM652:AM679)),\n0)","v":1.5470963882207329},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AN652:AN679)),\n0)","v":1.4348654810712722},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AO652:AO679)),\n0)","v":1.3307761329193588}]
[]
[]
[]
[null,null,"Shipment Allocations of Thin Clients"]
[null,null,null,null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F690,0,-1)+1","v":2012},{"$f":"OFFSET(G690,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Cable Thin Client Allocation",null,{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(E$61,E$68,E$75,E$82)/(1-Client_Allocation_Cable)-SUM(E$61,E$68,E$75,E$82))/SUM(E$654,E$661,E$668,E$675),0)","v":0.990590777897706},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(F$61,F$68,F$75,F$82)/(1-Client_Allocation_Cable)-SUM(F$61,F$68,F$75,F$82))/SUM(F$654,F$661,F$668,F$675),0)","v":0.91497767020590215},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(G$61,G$68,G$75,G$82)/(1-Client_Allocation_Cable)-SUM(G$61,G$68,G$75,G$82))/SUM(G$654,G$661,G$668,G$675),0)","v":0.85834188885957896},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(H$61,H$68,H$75,H$82)/(1-Client_Allocation_Cable)-SUM(H$61,H$68,H$75,H$82))/SUM(H$654,H$661,H$668,H$675),0)","v":0.83063671292945929},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(I$61,I$68,I$75,I$82)/(1-Client_Allocation_Cable)-SUM(I$61,I$68,I$75,I$82))/SUM(I$654,I$661,I$668,I$675),0)","v":0.80501948459012518},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(J$61,J$68,J$75,J$82)/(1-Client_Allocation_Cable)-SUM(J$61,J$68,J$75,J$82))/SUM(J$654,J$661,J$668,J$675),0)","v":0.82591126617913646},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(K$61,K$68,K$75,K$82)/(1-Client_Allocation_Cable)-SUM(K$61,K$68,K$75,K$82))/SUM(K$654,K$661,K$668,K$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(L$61,L$68,L$75,L$82)/(1-Client_Allocation_Cable)-SUM(L$61,L$68,L$75,L$82))/SUM(L$654,L$661,L$668,L$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(M$61,M$68,M$75,M$82)/(1-Client_Allocation_Cable)-SUM(M$61,M$68,M$75,M$82))/SUM(M$654,M$661,M$668,M$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(N$61,N$68,N$75,N$82)/(1-Client_Allocation_Cable)-SUM(N$61,N$68,N$75,N$82))/SUM(N$654,N$661,N$668,N$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(O$61,O$68,O$75,O$82)/(1-Client_Allocation_Cable)-SUM(O$61,O$68,O$75,O$82))/SUM(O$654,O$661,O$668,O$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(P$61,P$68,P$75,P$82)/(1-Client_Allocation_Cable)-SUM(P$61,P$68,P$75,P$82))/SUM(P$654,P$661,P$668,P$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Q$61,Q$68,Q$75,Q$82)/(1-Client_Allocation_Cable)-SUM(Q$61,Q$68,Q$75,Q$82))/SUM(Q$654,Q$661,Q$668,Q$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(R$61,R$68,R$75,R$82)/(1-Client_Allocation_Cable)-SUM(R$61,R$68,R$75,R$82))/SUM(R$654,R$661,R$668,R$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(S$61,S$68,S$75,S$82)/(1-Client_Allocation_Cable)-SUM(S$61,S$68,S$75,S$82))/SUM(S$654,S$661,S$668,S$675),0)","v":0.82591126617913679},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(T$61,T$68,T$75,T$82)/(1-Client_Allocation_Cable)-SUM(T$61,T$68,T$75,T$82))/SUM(T$654,T$661,T$668,T$675),0)","v":0.82591126617913679},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(U$61,U$68,U$75,U$82)/(1-Client_Allocation_Cable)-SUM(U$61,U$68,U$75,U$82))/SUM(U$654,U$661,U$668,U$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(V$61,V$68,V$75,V$82)/(1-Client_Allocation_Cable)-SUM(V$61,V$68,V$75,V$82))/SUM(V$654,V$661,V$668,V$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(W$61,W$68,W$75,W$82)/(1-Client_Allocation_Cable)-SUM(W$61,W$68,W$75,W$82))/SUM(W$654,W$661,W$668,W$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(X$61,X$68,X$75,X$82)/(1-Client_Allocation_Cable)-SUM(X$61,X$68,X$75,X$82))/SUM(X$654,X$661,X$668,X$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Y$61,Y$68,Y$75,Y$82)/(1-Client_Allocation_Cable)-SUM(Y$61,Y$68,Y$75,Y$82))/SUM(Y$654,Y$661,Y$668,Y$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Z$61,Z$68,Z$75,Z$82)/(1-Client_Allocation_Cable)-SUM(Z$61,Z$68,Z$75,Z$82))/SUM(Z$654,Z$661,Z$668,Z$675),0)","v":0.82591126617913635},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AA$61,AA$68,AA$75,AA$82)/(1-Client_Allocation_Cable)-SUM(AA$61,AA$68,AA$75,AA$82))/SUM(AA$654,AA$661,AA$668,AA$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AB$61,AB$68,AB$75,AB$82)/(1-Client_Allocation_Cable)-SUM(AB$61,AB$68,AB$75,AB$82))/SUM(AB$654,AB$661,AB$668,AB$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AC$61,AC$68,AC$75,AC$82)/(1-Client_Allocation_Cable)-SUM(AC$61,AC$68,AC$75,AC$82))/SUM(AC$654,AC$661,AC$668,AC$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AD$61,AD$68,AD$75,AD$82)/(1-Client_Allocation_Cable)-SUM(AD$61,AD$68,AD$75,AD$82))/SUM(AD$654,AD$661,AD$668,AD$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AE$61,AE$68,AE$75,AE$82)/(1-Client_Allocation_Cable)-SUM(AE$61,AE$68,AE$75,AE$82))/SUM(AE$654,AE$661,AE$668,AE$675),0)","v":0.82591126617913646},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AF$61,AF$68,AF$75,AF$82)/(1-Client_Allocation_Cable)-SUM(AF$61,AF$68,AF$75,AF$82))/SUM(AF$654,AF$661,AF$668,AF$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AG$61,AG$68,AG$75,AG$82)/(1-Client_Allocation_Cable)-SUM(AG$61,AG$68,AG$75,AG$82))/SUM(AG$654,AG$661,AG$668,AG$675),0)","v":0.82591126617913679},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AH$61,AH$68,AH$75,AH$82)/(1-Client_Allocation_Cable)-SUM(AH$61,AH$68,AH$75,AH$82))/SUM(AH$654,AH$661,AH$668,AH$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AI$61,AI$68,AI$75,AI$82)/(1-Client_Allocation_Cable)-SUM(AI$61,AI$68,AI$75,AI$82))/SUM(AI$654,AI$661,AI$668,AI$675),0)","v":0.82591126617913679},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AJ$61,AJ$68,AJ$75,AJ$82)/(1-Client_Allocation_Cable)-SUM(AJ$61,AJ$68,AJ$75,AJ$82))/SUM(AJ$654,AJ$661,AJ$668,AJ$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AK$61,AK$68,AK$75,AK$82)/(1-Client_Allocation_Cable)-SUM(AK$61,AK$68,AK$75,AK$82))/SUM(AK$654,AK$661,AK$668,AK$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AL$61,AL$68,AL$75,AL$82)/(1-Client_Allocation_Cable)-SUM(AL$61,AL$68,AL$75,AL$82))/SUM(AL$654,AL$661,AL$668,AL$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AM$61,AM$68,AM$75,AM$82)/(1-Client_Allocation_Cable)-SUM(AM$61,AM$68,AM$75,AM$82))/SUM(AM$654,AM$661,AM$668,AM$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AN$61,AN$68,AN$75,AN$82)/(1-Client_Allocation_Cable)-SUM(AN$61,AN$68,AN$75,AN$82))/SUM(AN$654,AN$661,AN$668,AN$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AO$61,AO$68,AO$75,AO$82)/(1-Client_Allocation_Cable)-SUM(AO$61,AO$68,AO$75,AO$82))/SUM(AO$654,AO$661,AO$668,AO$675),0)","v":0.82591126617913657}]
[null,null,"Satellite Thin Client Allocation",null,{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(E$261,E$268,E$275,E$282)/(1-Client_Allocation_Satellite)-SUM(E$261,E$268,E$275,E$282))/SUM(E$654,E$661,E$668,E$675),0)","v":9.4092221022938349E-3},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(F$261,F$268,F$275,F$282)/(1-Client_Allocation_Satellite)-SUM(F$261,F$268,F$275,F$282))/SUM(F$654,F$661,F$668,F$675),0)","v":8.5022329794097642E-2},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(G$261,G$268,G$275,G$282)/(1-Client_Allocation_Satellite)-SUM(G$261,G$268,G$275,G$282))/SUM(G$654,G$661,G$668,G$675),0)","v":0.1416581111404209},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(H$261,H$268,H$275,H$282)/(1-Client_Allocation_Satellite)-SUM(H$261,H$268,H$275,H$282))/SUM(H$654,H$661,H$668,H$675),0)","v":0.16936328707054063},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(I$261,I$268,I$275,I$282)/(1-Client_Allocation_Satellite)-SUM(I$261,I$268,I$275,I$282))/SUM(I$654,I$661,I$668,I$675),0)","v":0.19498051540987482},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(J$261,J$268,J$275,J$282)/(1-Client_Allocation_Satellite)-SUM(J$261,J$268,J$275,J$282))/SUM(J$654,J$661,J$668,J$675),0)","v":0.17408873382086315},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(K$261,K$268,K$275,K$282)/(1-Client_Allocation_Satellite)-SUM(K$261,K$268,K$275,K$282))/SUM(K$654,K$661,K$668,K$675),0)","v":0.17408873382086321},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(L$261,L$268,L$275,L$282)/(1-Client_Allocation_Satellite)-SUM(L$261,L$268,L$275,L$282))/SUM(L$654,L$661,L$668,L$675),0)","v":0.17408873382086315},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(M$261,M$268,M$275,M$282)/(1-Client_Allocation_Satellite)-SUM(M$261,M$268,M$275,M$282))/SUM(M$654,M$661,M$668,M$675),0)","v":0.17408873382086318},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(N$261,N$268,N$275,N$282)/(1-Client_Allocation_Satellite)-SUM(N$261,N$268,N$275,N$282))/SUM(N$654,N$661,N$668,N$675),0)","v":0.17408873382086315},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(O$261,O$268,O$275,O$282)/(1-Client_Allocation_Satellite)-SUM(O$261,O$268,O$275,O$282))/SUM(O$654,O$661,O$668,O$675),0)","v":0.17408873382086318},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(P$261,P$268,P$275,P$282)/(1-Client_Allocation_Satellite)-SUM(P$261,P$268,P$275,P$282))/SUM(P$654,P$661,P$668,P$675),0)","v":0.17408873382086318},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Q$261,Q$268,Q$275,Q$282)/(1-Client_Allocation_Satellite)-SUM(Q$261,Q$268,Q$275,Q$282))/SUM(Q$654,Q$661,Q$668,Q$675),0)","v":0.17408873382086321},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(R$261,R$268,R$275,R$282)/(1-Client_Allocation_Satellite)-SUM(R$261,R$268,R$275,R$282))/SUM(R$654,R$661,R$668,R$675),0)","v":0.17408873382086315},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(S$261,S$268,S$275,S$282)/(1-Client_Allocation_Satellite)-SUM(S$261,S$268,S$275,S$282))/SUM(S$654,S$661,S$668,S$675),0)","v":0.17408873382086312},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(T$261,T$268,T$275,T$282)/(1-Client_Allocation_Satellite)-SUM(T$261,T$268,T$275,T$282))/SUM(T$654,T$661,T$668,T$675),0)","v":0.17408873382086321},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(U$261,U$268,U$275,U$282)/(1-Client_Allocation_Satellite)-SUM(U$261,U$268,U$275,U$282))/SUM(U$654,U$661,U$668,U$675),0)","v":0.17408873382086315},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(V$261,V$268,V$275,V$282)/(1-Client_Allocation_Satellite)-SUM(V$261,V$268,V$275,V$282))/SUM(V$654,V$661,V$668,V$675),0)","v":0.17408873382086318},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(W$261,W$268,W$275,W$282)/(1-Client_Allocation_Satellite)-SUM(W$261,W$268,W$275,W$282))/SUM(W$654,W$661,W$668,W$675),0)","v":0.17408873382086318},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(X$261,X$268,X$275,X$282)/(1-Client_Allocation_Satellite)-SUM(X$261,X$268,X$275,X$282))/SUM(X$654,X$661,X$668,X$675),0)","v":0.17408873382086323},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Y$261,Y$268,Y$275,Y$282)/(1-Client_Allocation_Satellite)-SUM(Y$261,Y$268,Y$275,Y$282))/SUM(Y$654,Y$661,Y$668,Y$675),0)","v":0.17408873382086321},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Z$261,Z$268,Z$275,Z$282)/(1-Client_Allocation_Satellite)-SUM(Z$261,Z$268,Z$275,Z$282))/SUM(Z$654,Z$661,Z$668,Z$675),0)","v":0.17408873382086318},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AA$261,AA$268,AA$275,AA$282)/(1-Client_Allocation_Satellite)-SUM(AA$261,AA$268,AA$275,AA$282))/SUM(AA$654,AA$661,AA$668,AA$675),0)","v":0.17408873382086323},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AB$261,AB$268,AB$275,AB$282)/(1-Client_Allocation_Satellite)-SUM(AB$261,AB$268,AB$275,AB$282))/SUM(AB$654,AB$661,AB$668,AB$675),0)","v":0.17408873382086323},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AC$261,AC$268,AC$275,AC$282)/(1-Client_Allocation_Satellite)-SUM(AC$261,AC$268,AC$275,AC$282))/SUM(AC$654,AC$661,AC$668,AC$675),0)","v":0.17408873382086326},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AD$261,AD$268,AD$275,AD$282)/(1-Client_Allocation_Satellite)-SUM(AD$261,AD$268,AD$275,AD$282))/SUM(AD$654,AD$661,AD$668,AD$675),0)","v":0.17408873382086321},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AE$261,AE$268,AE$275,AE$282)/(1-Client_Allocation_Satellite)-SUM(AE$261,AE$268,AE$275,AE$282))/SUM(AE$654,AE$661,AE$668,AE$675),0)","v":0.17408873382086323},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AF$261,AF$268,AF$275,AF$282)/(1-Client_Allocation_Satellite)-SUM(AF$261,AF$268,AF$275,AF$282))/SUM(AF$654,AF$661,AF$668,AF$675),0)","v":0.17408873382086326},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AG$261,AG$268,AG$275,AG$282)/(1-Client_Allocation_Satellite)-SUM(AG$261,AG$268,AG$275,AG$282))/SUM(AG$654,AG$661,AG$668,AG$675),0)","v":0.17408873382086323},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AH$261,AH$268,AH$275,AH$282)/(1-Client_Allocation_Satellite)-SUM(AH$261,AH$268,AH$275,AH$282))/SUM(AH$654,AH$661,AH$668,AH$675),0)","v":0.17408873382086326},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AI$261,AI$268,AI$275,AI$282)/(1-Client_Allocation_Satellite)-SUM(AI$261,AI$268,AI$275,AI$282))/SUM(AI$654,AI$661,AI$668,AI$675),0)","v":0.17408873382086326},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AJ$261,AJ$268,AJ$275,AJ$282)/(1-Client_Allocation_Satellite)-SUM(AJ$261,AJ$268,AJ$275,AJ$282))/SUM(AJ$654,AJ$661,AJ$668,AJ$675),0)","v":0.17408873382086326},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AK$261,AK$268,AK$275,AK$282)/(1-Client_Allocation_Satellite)-SUM(AK$261,AK$268,AK$275,AK$282))/SUM(AK$654,AK$661,AK$668,AK$675),0)","v":0.17408873382086326},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AL$261,AL$268,AL$275,AL$282)/(1-Client_Allocation_Satellite)-SUM(AL$261,AL$268,AL$275,AL$282))/SUM(AL$654,AL$661,AL$668,AL$675),0)","v":0.17408873382086326},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AM$261,AM$268,AM$275,AM$282)/(1-Client_Allocation_Satellite)-SUM(AM$261,AM$268,AM$275,AM$282))/SUM(AM$654,AM$661,AM$668,AM$675),0)","v":0.17408873382086329},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AN$261,AN$268,AN$275,AN$282)/(1-Client_Allocation_Satellite)-SUM(AN$261,AN$268,AN$275,AN$282))/SUM(AN$654,AN$661,AN$668,AN$675),0)","v":0.17408873382086332},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AO$261,AO$268,AO$275,AO$282)/(1-Client_Allocation_Satellite)-SUM(AO$261,AO$268,AO$275,AO$282))/SUM(AO$654,AO$661,AO$668,AO$675),0)","v":0.17408873382086332}]
[null,null,"IPTV Thin Client Allocation",null,{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(E$461,E$468,E$475,E$482)/(1-Client_Allocation_IPTV)-SUM(E$461,E$468,E$475,E$482))/SUM(E$654,E$661,E$668,E$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(F$461,F$468,F$475,F$482)/(1-Client_Allocation_IPTV)-SUM(F$461,F$468,F$475,F$482))/SUM(F$654,F$661,F$668,F$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(G$461,G$468,G$475,G$482)/(1-Client_Allocation_IPTV)-SUM(G$461,G$468,G$475,G$482))/SUM(G$654,G$661,G$668,G$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(H$461,H$468,H$475,H$482)/(1-Client_Allocation_IPTV)-SUM(H$461,H$468,H$475,H$482))/SUM(H$654,H$661,H$668,H$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(I$461,I$468,I$475,I$482)/(1-Client_Allocation_IPTV)-SUM(I$461,I$468,I$475,I$482))/SUM(I$654,I$661,I$668,I$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(J$461,J$468,J$475,J$482)/(1-Client_Allocation_IPTV)-SUM(J$461,J$468,J$475,J$482))/SUM(J$654,J$661,J$668,J$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(K$461,K$468,K$475,K$482)/(1-Client_Allocation_IPTV)-SUM(K$461,K$468,K$475,K$482))/SUM(K$654,K$661,K$668,K$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(L$461,L$468,L$475,L$482)/(1-Client_Allocation_IPTV)-SUM(L$461,L$468,L$475,L$482))/SUM(L$654,L$661,L$668,L$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(M$461,M$468,M$475,M$482)/(1-Client_Allocation_IPTV)-SUM(M$461,M$468,M$475,M$482))/SUM(M$654,M$661,M$668,M$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(N$461,N$468,N$475,N$482)/(1-Client_Allocation_IPTV)-SUM(N$461,N$468,N$475,N$482))/SUM(N$654,N$661,N$668,N$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(O$461,O$468,O$475,O$482)/(1-Client_Allocation_IPTV)-SUM(O$461,O$468,O$475,O$482))/SUM(O$654,O$661,O$668,O$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(P$461,P$468,P$475,P$482)/(1-Client_Allocation_IPTV)-SUM(P$461,P$468,P$475,P$482))/SUM(P$654,P$661,P$668,P$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Q$461,Q$468,Q$475,Q$482)/(1-Client_Allocation_IPTV)-SUM(Q$461,Q$468,Q$475,Q$482))/SUM(Q$654,Q$661,Q$668,Q$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(R$461,R$468,R$475,R$482)/(1-Client_Allocation_IPTV)-SUM(R$461,R$468,R$475,R$482))/SUM(R$654,R$661,R$668,R$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(S$461,S$468,S$475,S$482)/(1-Client_Allocation_IPTV)-SUM(S$461,S$468,S$475,S$482))/SUM(S$654,S$661,S$668,S$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(T$461,T$468,T$475,T$482)/(1-Client_Allocation_IPTV)-SUM(T$461,T$468,T$475,T$482))/SUM(T$654,T$661,T$668,T$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(U$461,U$468,U$475,U$482)/(1-Client_Allocation_IPTV)-SUM(U$461,U$468,U$475,U$482))/SUM(U$654,U$661,U$668,U$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(V$461,V$468,V$475,V$482)/(1-Client_Allocation_IPTV)-SUM(V$461,V$468,V$475,V$482))/SUM(V$654,V$661,V$668,V$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(W$461,W$468,W$475,W$482)/(1-Client_Allocation_IPTV)-SUM(W$461,W$468,W$475,W$482))/SUM(W$654,W$661,W$668,W$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(X$461,X$468,X$475,X$482)/(1-Client_Allocation_IPTV)-SUM(X$461,X$468,X$475,X$482))/SUM(X$654,X$661,X$668,X$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Y$461,Y$468,Y$475,Y$482)/(1-Client_Allocation_IPTV)-SUM(Y$461,Y$468,Y$475,Y$482))/SUM(Y$654,Y$661,Y$668,Y$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Z$461,Z$468,Z$475,Z$482)/(1-Client_Allocation_IPTV)-SUM(Z$461,Z$468,Z$475,Z$482))/SUM(Z$654,Z$661,Z$668,Z$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AA$461,AA$468,AA$475,AA$482)/(1-Client_Allocation_IPTV)-SUM(AA$461,AA$468,AA$475,AA$482))/SUM(AA$654,AA$661,AA$668,AA$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AB$461,AB$468,AB$475,AB$482)/(1-Client_Allocation_IPTV)-SUM(AB$461,AB$468,AB$475,AB$482))/SUM(AB$654,AB$661,AB$668,AB$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AC$461,AC$468,AC$475,AC$482)/(1-Client_Allocation_IPTV)-SUM(AC$461,AC$468,AC$475,AC$482))/SUM(AC$654,AC$661,AC$668,AC$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AD$461,AD$468,AD$475,AD$482)/(1-Client_Allocation_IPTV)-SUM(AD$461,AD$468,AD$475,AD$482))/SUM(AD$654,AD$661,AD$668,AD$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AE$461,AE$468,AE$475,AE$482)/(1-Client_Allocation_IPTV)-SUM(AE$461,AE$468,AE$475,AE$482))/SUM(AE$654,AE$661,AE$668,AE$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AF$461,AF$468,AF$475,AF$482)/(1-Client_Allocation_IPTV)-SUM(AF$461,AF$468,AF$475,AF$482))/SUM(AF$654,AF$661,AF$668,AF$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AG$461,AG$468,AG$475,AG$482)/(1-Client_Allocation_IPTV)-SUM(AG$461,AG$468,AG$475,AG$482))/SUM(AG$654,AG$661,AG$668,AG$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AH$461,AH$468,AH$475,AH$482)/(1-Client_Allocation_IPTV)-SUM(AH$461,AH$468,AH$475,AH$482))/SUM(AH$654,AH$661,AH$668,AH$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AI$461,AI$468,AI$475,AI$482)/(1-Client_Allocation_IPTV)-SUM(AI$461,AI$468,AI$475,AI$482))/SUM(AI$654,AI$661,AI$668,AI$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AJ$461,AJ$468,AJ$475,AJ$482)/(1-Client_Allocation_IPTV)-SUM(AJ$461,AJ$468,AJ$475,AJ$482))/SUM(AJ$654,AJ$661,AJ$668,AJ$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AK$461,AK$468,AK$475,AK$482)/(1-Client_Allocation_IPTV)-SUM(AK$461,AK$468,AK$475,AK$482))/SUM(AK$654,AK$661,AK$668,AK$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AL$461,AL$468,AL$475,AL$482)/(1-Client_Allocation_IPTV)-SUM(AL$461,AL$468,AL$475,AL$482))/SUM(AL$654,AL$661,AL$668,AL$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AM$461,AM$468,AM$475,AM$482)/(1-Client_Allocation_IPTV)-SUM(AM$461,AM$468,AM$475,AM$482))/SUM(AM$654,AM$661,AM$668,AM$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AN$461,AN$468,AN$475,AN$482)/(1-Client_Allocation_IPTV)-SUM(AN$461,AN$468,AN$475,AN$482))/SUM(AN$654,AN$661,AN$668,AN$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AO$461,AO$468,AO$475,AO$482)/(1-Client_Allocation_IPTV)-SUM(AO$461,AO$468,AO$475,AO$482))/SUM(AO$654,AO$661,AO$668,AO$675),0)","v":0}]
[null,null,"Total Allocation Selected",null,{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(E$691:E$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(F$691:F$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(G$691:G$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(H$691:H$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(I$691:I$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(J$691:J$693))","v":0.99999999999999956},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(K$691:K$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(L$691:L$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(M$691:M$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(N$691:N$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(O$691:O$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(P$691:P$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(Q$691:Q$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(R$691:R$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(S$691:S$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(T$691:T$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(U$691:U$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(V$691:V$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(W$691:W$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(X$691:X$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(Y$691:Y$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(Z$691:Z$693))","v":0.99999999999999956},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AA$691:AA$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AB$691:AB$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AC$691:AC$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AD$691:AD$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AE$691:AE$693))","v":0.99999999999999967},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AF$691:AF$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AG$691:AG$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AH$691:AH$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AI$691:AI$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AJ$691:AJ$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AK$691:AK$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AL$691:AL$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AM$691:AM$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AN$691:AN$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AO$691:AO$693))","v":0.99999999999999989}]
[]
[]
[]
[null,null,"Total Units Shipped by Service Industry"]
[null,null,null,null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F699,0,-1)+1","v":2012},{"$f":"OFFSET(G699,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Cable Shipments",null,{"$f":"E$49+E$89+E$129+E$169+E$209+(E$682*E$691)","v":24.13954422031399},{"$f":"F$49+F$89+F$129+F$169+F$209+(F$682*F$691)","v":17.215427066257089},15.110220697047641,17.865845740481525,16.362197968429719,14.858550196377912,15.00713569834169,15.157207055325106,15.30877912587836,15.46186691713714,15.616485586308514,15.772650442171599,15.930376946593315,16.089680716059249,16.250577523219842,16.41308329845204,16.577214131436563,16.742986272750926,16.910416135478435,17.07952029683322,17.250315499801552,17.422818654799563,17.597046841347563,17.773017309761038,17.950747482858649,18.130254957687235,18.311557507264105,18.494673082336746,18.679619813160116,18.866416011291719,19.055080171404633,19.245630973118683,19.438087282849871,19.632468155678367,19.828792837235149,20.027080765607501,20.227351573263576]
[null,null,"Total Satellite Shipments",null,{"$f":"E$249+E$289+E$329+E$369+E$409+(E$682*E$692)","v":15.251522915183488},{"$f":"F$249+F$289+F$329+F$369+F$409+(F$682*F$692)","v":12.826850707620938},14.362182548217566,14.18623663250272,15.226565607036413,15.885180112688484,16.04403191381537,16.204472232953524,16.36651695528306,16.530182124835889,16.695483946084249,16.862438785545088,17.031063173400543,17.201373805134551,17.373387543185896,17.547121418617753,17.722592632803931,17.899818559131969,18.078816744723291,18.259604912170524,18.44220096129223,18.626622970905153,18.812889200614208,19.001018092620349,19.19102827354655,19.382938556282014,19.576767941844835,19.772535621263284,19.97026097747592,20.169963587250678,20.371663223123182,20.575379855354416,20.781133653907958,20.988944990447042,21.198834440351508,21.410822784755023,21.624931012602577]
[null,null,"Total IPTV Shipments",null,{"$f":"E$449+E$489+E$529+E$569+E$609+(E$682*E$693)","v":2.2200059548254618},{"$f":"F$449+F$489+F$529+F$569+F$609+(F$682*F$693)","v":3.2159407470530077},4.583076747038036,4.6267431380814044,4.3948054753927508,4.1628678127040963,4.2044964908311373,4.2465414557394485,4.2890068702968431,4.3318969389998117,4.3752159083898094,4.418968067473708,4.4631577481484452,4.50778932562993,4.5528672188862283,4.5983958910750911,4.6443798499858424,4.6908236484857007,4.7377318849705583,4.7851092038202632,4.8329602958584656,4.8812898988170508,4.9301027978052208,4.9794038257832733,5.0291978640411061,5.0794898426815172,5.1302847411083317,5.1815875885194158,5.2334034644046099,5.2857374990486568,5.338594874039142,5.3919808227795336,5.4459006310073281,5.500359637317402,5.5553632336905761,5.6109168660274813,5.6670260346877566]
[null,null,"Total OTT Shipments",null,{"$f":"E642","v":6.1666666666666679},{"$f":"F642","v":7.8666666666666671},10,12.3,15,19.126588251356008,19.31785413386957,19.511032675208263,19.706143001960346,19.903204431979947,20.102236476299748,20.303258841062746,20.506291429473375,20.711354343768107,20.918467887205793,21.127652566077849,21.338929091738628,21.552318382656015,21.767841566482577,21.985519982147402,22.205375181968876,22.427428933788566,22.65170322312645,22.878220255357714,23.107002457911292,23.338072482490407,23.571453207315312,23.807167739388465,24.045239416782351,24.285691810950176,24.528548729059679,24.773834216350277,25.021572558513782,25.271788284098921,25.524506166939911,25.77975122860931,26.037548740895403]
[null,null,"Total Shipments",null,{"$f":"SUM(E700:E703)","v":47.777739756989604},{"$f":"SUM(F700:F703)","v":41.124885187597705},44.055479992303241,48.978825511065651,50.983569050858883,54.033186373126497,54.573518236857765,55.119253419226339,55.670445953418607,56.227150412952781,56.789421917082322,57.357316136253147,57.930889297615678,58.510198190591836,59.095300172497758,59.686253174222735,60.283115705964967,60.885946863024614,61.494806331654857,62.109754394971404,62.73085193892112,63.358160458310337,63.991742062893437,64.63165948352237,65.277976078357597,65.93075583914117,66.590063397532589,67.255964031507915,67.928523671823001,68.60780890854123,69.293886997626643,69.986825867602917,70.686694126278937,71.393561067541725,72.107496678217146,72.828571644999315,73.556857361449318]

{"sheet":"STANDARDS Rev & Cost","index":21,"n_rows":704,"n_cols":41,"rows_kept":704,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Base Case Revenue & Cost",null,null,"Navigation"]
[]
[]
[null,null,"INDUSTRY TOTAL FOR SELECTED Product Groups"]
[]
[null,null,null,null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(F7,0,-1)+1","v":2012},{"$f":"OFFSET(G7,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Industry Total Unit Sales (MM)",null,{"$f":"SUMIF($C$1:$C$646,\"Total Unit Sales (MM)\",E$1:E$646)\n+\n(E$682*E$694)","v":47.777739756989604},{"$f":"SUMIF($C$1:$C$646,\"Total Unit Sales (MM)\",F$1:F$646)\n+\n(F$682*F$694)","v":41.124885187597698},44.055479992303248,48.978825511065651,50.983569050858875,54.033186373126512,54.573518236857765,55.119253419226339,55.6704459534186,56.227150412952788,56.789421917082315,57.357316136253147,57.930889297615678,58.510198190591836,59.095300172497751,59.686253174222735,60.28311570596496,60.885946863024607,61.494806331654857,62.109754394971404,62.730851938921127,63.35816045831033,63.991742062893444,64.63165948352237,65.277976078357597,65.93075583914117,66.590063397532575,67.255964031507915,67.928523671822987,68.607808908541216,69.293886997626629,69.986825867602903,70.686694126278937,71.393561067541725,72.107496678217132,72.828571644999315,73.556857361449318]
[null,null,"Industry Total Revenues ($MM)",null,{"$f":"SUMIF($C$1:$C$646,\"Total Revenues ($MM)\",E$1:E$646)\n+\n(E$683*E$694)","v":5701.352432532648},{"$f":"SUMIF($C$1:$C$646,\"Total Revenues ($MM)\",F$1:F$646)\n+\n(F$683*F$694)","v":4732.2287932459003},5086.585798746135,5788.9955677425423,5959.9070690620756,6110.5545833008819,6171.6601291338902,6815.3317727130498,6320.927627502806,5862.3890082790922,5437.1141246508869,5042.6899277290013,4676.8784182642612,4337.6039480334866,4022.9414424201486,3731.1054773635528,3460.4401486981433,3209.4096764006431,2976.5896904326391,2760.6591487336923,2560.3928415069213,2374.6544392656842,2202.3900451953282,2042.6222152455193,1894.4444120226101,1757.0158610129047,1629.5567799505718,1511.3439542611916,1401.7066334756007,1300.0227253298988,1205.71526595661,1118.2491461385109,1037.1280750496105,961.89176425525989,892.1133159931469,827.39680091604032,767.37501155218308]
[null,null,"Industry Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"SUMIF($C$1:$C$646,\"Total Mats, Lab, Ovrhd ($MM)\",E$1:E$646)\n+\n(E$684*E$694)","v":4061.1778230122241},{"$f":"SUMIF($C$1:$C$646,\"Total Mats, Lab, Ovrhd ($MM)\",F$1:F$646)\n+\n(F$684*F$694)","v":3370.3509280647077},3622.625553430742,4122.7128841560507,4244.1335211250498,4350.6128623911663,4394.1189910150779,4898.1707301837578,4542.843066951551,4213.2919140153281,3907.6473677571266,3624.1751728488598,3361.2668819277192,3117.4307291175915,2891.283165611967,2681.5410092904831,2487.0141638253044,2306.5988659648538,2139.2714226793887,1984.082402632391,1840.1512490196496,1706.6612832087912,1582.8550708294385,1468.0301240207812,1361.5349154506994,1262.7651814896278,1171.1604935630253,1086.2010782279835,1007.4048679308036,934.32476571126051,866.54610833324261,803.68431344732562,745.38269743507533,691.31045155331753,641.1607648948401,594.6490835150222,551.51149584652558]
[null,null,"Industry Total Depreciation ($MM)",null,{"$f":"SUMIF($C$1:$C$646,\"Total Depreciation ($MM)\",E$1:E$646)\n+\n(E$685*E$694)","v":193.56279828079619},{"$f":"SUMIF($C$1:$C$646,\"Total Depreciation ($MM)\",F$1:F$646)\n+\n(F$685*F$694)","v":161.16309674566637},173.33399787234336,197.43306192047396,203.55832145858747,209.50249828113289,211.59752326394425,213.7134984965837,198.21009483733189,183.83135352609531,170.49568825932124,158.12743124307821,146.65640384701879,136.01751840436194,126.15040889847249,116.99908844051861,108.51163159470384,100.63987974855824,93.339167856532413,86.568071006411785,80.288169370546612,74.463830208208421,69.062005682134796,64.052045342054598,59.405522211207817,55.096071489059241,51.099240954990144,47.392352224144496,43.954372068183062,40.765793070806929,37.808522940879449,35.065781855098649,32.522007247733129,30.162765507189626,27.974670078370519,25.945305506126136,24.06315698881799]
[]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E18=Announcement_Year,\"Ancmt Yr\",\nIF(E18=Base_Year,\"Base Yr\",\nIF(E18=Standard_Year,\"Std Yr\",\nIF(E18=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG1",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F18,0,-1)+1","v":2012},{"$f":"OFFSET(G18,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE18,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":106.23520000000001},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":106.23520000000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":106.23520000000001},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":106.23520000000001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":106.23520000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":106.23520000000001},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":106.23520000000001},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO20,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.8378852914552333},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.9593562028685341},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.2727050066363166},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0520438828801773},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3437021146520078},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.63536034642383854},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64171394988807695},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C19,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E20*E21","v":938.894511514805},{"$f":"F20*F21","v":633.09339808297932},453.91167092101045,430.46969230655225,248.983662890479,67.497633474405774,68.172609809149833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E23,\nOFFSET(E23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":667.80623800355272},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F23,\nOFFSET(F23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":450.29949083051309},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G23,\nOFFSET(G23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":322.85314444389184},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H23,\nOFFSET(H23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":306.1795998040111},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I23,\nOFFSET(I23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":177.09427544844442},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J23,\nOFFSET(J23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.008951092877716},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K23,\nOFFSET(K23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.489040603806494},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L23,\nOFFSET(L23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M23,\nOFFSET(M23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N23,\nOFFSET(N23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O23,\nOFFSET(O23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P23,\nOFFSET(P23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q23,\nOFFSET(Q23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R23,\nOFFSET(R23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S23,\nOFFSET(S23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T23,\nOFFSET(T23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U23,\nOFFSET(U23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V23,\nOFFSET(V23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W23,\nOFFSET(W23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X23,\nOFFSET(X23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y23,\nOFFSET(Y23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z23,\nOFFSET(Z23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA23,\nOFFSET(AA23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB23,\nOFFSET(AB23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC23,\nOFFSET(AC23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD23,\nOFFSET(AD23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE23,\nOFFSET(AE23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF23,\nOFFSET(AF23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG23,\nOFFSET(AG23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH23,\nOFFSET(AH23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI23,\nOFFSET(AI23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ23,\nOFFSET(AJ23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK23,\nOFFSET(AK23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL23,\nOFFSET(AL23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM23,\nOFFSET(AM23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN23,\nOFFSET(AN23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO23,\nOFFSET(AO23,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E24,\nOFFSET(E24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.861307903018179},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F24,\nOFFSET(F24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.158268932904278},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G24,\nOFFSET(G24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.886908482235366},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H24,\nOFFSET(H24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.06643923072933},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I24,\nOFFSET(I24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.7144282011667649},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J24,\nOFFSET(J24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.3624171716042022},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K24,\nOFFSET(K24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.3860413433202443},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L24,\nOFFSET(L24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M24,\nOFFSET(M24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N24,\nOFFSET(N24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O24,\nOFFSET(O24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P24,\nOFFSET(P24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q24,\nOFFSET(Q24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R24,\nOFFSET(R24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S24,\nOFFSET(S24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T24,\nOFFSET(T24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U24,\nOFFSET(U24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V24,\nOFFSET(V24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W24,\nOFFSET(W24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X24,\nOFFSET(X24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y24,\nOFFSET(Y24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z24,\nOFFSET(Z24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA24,\nOFFSET(AA24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB24,\nOFFSET(AB24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC24,\nOFFSET(AC24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD24,\nOFFSET(AD24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE24,\nOFFSET(AE24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF24,\nOFFSET(AF24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG24,\nOFFSET(AG24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH24,\nOFFSET(AH24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI24,\nOFFSET(AI24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ24,\nOFFSET(AJ24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK24,\nOFFSET(AK24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL24,\nOFFSET(AL24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM24,\nOFFSET(AM24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN24,\nOFFSET(AN24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO24,\nOFFSET(AO24,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C19,((MATCH($C19,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C19,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":111.46120000000002},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":111.46120000000002},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":111.46120000000002},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":111.46120000000002},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":111.46120000000002},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":111.46120000000002},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":111.46120000000002},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO27,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.0703082331641873},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.7674849622948274},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.4181640053090536},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.241635106304142},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8749616917216063},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50828827713907088},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51337115991046156},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C26,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E27*E28","v":788.06504003836028},{"$f":"F27*F28","v":531.3895948793363},{"$f":"G27*G28","v":380.99266182855354},{"$f":"H27*H28","v":361.3165389107873},{"$f":"I27*I28","v":208.98548011332034},{"$f":"J27*J28","v":56.654421315853419},{"$f":"K27*K28","v":57.220965529011949},{"$f":"L27*L28","v":0},{"$f":"M27*M28","v":0},{"$f":"N27*N28","v":0},{"$f":"O27*O28","v":0},{"$f":"P27*P28","v":0},{"$f":"Q27*Q28","v":0},{"$f":"R27*R28","v":0},{"$f":"S27*S28","v":0},{"$f":"T27*T28","v":0},{"$f":"U27*U28","v":0},{"$f":"V27*V28","v":0},{"$f":"W27*W28","v":0},{"$f":"X27*X28","v":0},{"$f":"Y27*Y28","v":0},{"$f":"Z27*Z28","v":0},{"$f":"AA27*AA28","v":0},{"$f":"AB27*AB28","v":0},{"$f":"AC27*AC28","v":0},{"$f":"AD27*AD28","v":0},{"$f":"AE27*AE28","v":0},{"$f":"AF27*AF28","v":0},{"$f":"AG27*AG28","v":0},{"$f":"AH27*AH28","v":0},{"$f":"AI27*AI28","v":0},{"$f":"AJ27*AJ28","v":0},{"$f":"AK27*AK28","v":0},{"$f":"AL27*AL28","v":0},{"$f":"AM27*AM28","v":0},{"$f":"AN27*AN28","v":0},{"$f":"AO27*AO28","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E30,\nOFFSET(E30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":561.81919251218255},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F30,\nOFFSET(F30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":378.83278401736038},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G30,\nOFFSET(G30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":271.61335517581881},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H30,\nOFFSET(H30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":257.58605675779506},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I30,\nOFFSET(I30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":148.9877709564698},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J30,\nOFFSET(J30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":40.389485155144556},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K30,\nOFFSET(K30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":40.793380006695998},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L30,\nOFFSET(L30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M30,\nOFFSET(M30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N30,\nOFFSET(N30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O30,\nOFFSET(O30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P30,\nOFFSET(P30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q30,\nOFFSET(Q30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R30,\nOFFSET(R30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S30,\nOFFSET(S30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T30,\nOFFSET(T30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U30,\nOFFSET(U30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V30,\nOFFSET(V30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W30,\nOFFSET(W30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X30,\nOFFSET(X30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y30,\nOFFSET(Y30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z30,\nOFFSET(Z30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA30,\nOFFSET(AA30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB30,\nOFFSET(AB30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC30,\nOFFSET(AC30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD30,\nOFFSET(AD30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE30,\nOFFSET(AE30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF30,\nOFFSET(AF30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG30,\nOFFSET(AG30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH30,\nOFFSET(AH30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI30,\nOFFSET(AI30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ30,\nOFFSET(AJ30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK30,\nOFFSET(AK30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL30,\nOFFSET(AL30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM30,\nOFFSET(AM30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN30,\nOFFSET(AN30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO30,\nOFFSET(AO30,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E31,\nOFFSET(E31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.289046322414546},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F31,\nOFFSET(F31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.726615146323422},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G31,\nOFFSET(G31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.709526785788295},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H31,\nOFFSET(H31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.053151384583463},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I31,\nOFFSET(I31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.9715425609334121},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J31,\nOFFSET(J31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.889933737283362},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K31,\nOFFSET(K31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9088330746561954},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L31,\nOFFSET(L31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M31,\nOFFSET(M31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N31,\nOFFSET(N31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O31,\nOFFSET(O31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P31,\nOFFSET(P31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q31,\nOFFSET(Q31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R31,\nOFFSET(R31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S31,\nOFFSET(S31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T31,\nOFFSET(T31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U31,\nOFFSET(U31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V31,\nOFFSET(V31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W31,\nOFFSET(W31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X31,\nOFFSET(X31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y31,\nOFFSET(Y31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z31,\nOFFSET(Z31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA31,\nOFFSET(AA31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB31,\nOFFSET(AB31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC31,\nOFFSET(AC31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD31,\nOFFSET(AD31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE31,\nOFFSET(AE31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF31,\nOFFSET(AF31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG31,\nOFFSET(AG31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH31,\nOFFSET(AH31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI31,\nOFFSET(AI31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ31,\nOFFSET(AJ31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK31,\nOFFSET(AK31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL31,\nOFFSET(AL31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM31,\nOFFSET(AM31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN31,\nOFFSET(AN31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO31,\nOFFSET(AO31,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C26,((MATCH($C26,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C26,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":112.51980000000002},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":112.51980000000002},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":112.51980000000002},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":112.51980000000002},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":112.51980000000002},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":112.51980000000002},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":112.51980000000002},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO34,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7675770582910468},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1918712405737069},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.85454100132726341},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81040877657603549},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46874042293040158},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12707206928476772},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12834278997761539},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C33,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E34*E35","v":198.88741708349696},{"$f":"F34*F35","v":134.1091136151054},{"$f":"G34*G35","v":96.152782561143425},{"$f":"H34*H35","v":91.187033458580217},{"$f":"I34*I35","v":52.742578640044208},{"$f":"J34*J35","v":14.298123821508209},{"$f":"K34*K35","v":14.44110505972329},{"$f":"L34*L35","v":0},{"$f":"M34*M35","v":0},{"$f":"N34*N35","v":0},{"$f":"O34*O35","v":0},{"$f":"P34*P35","v":0},{"$f":"Q34*Q35","v":0},{"$f":"R34*R35","v":0},{"$f":"S34*S35","v":0},{"$f":"T34*T35","v":0},{"$f":"U34*U35","v":0},{"$f":"V34*V35","v":0},{"$f":"W34*W35","v":0},{"$f":"X34*X35","v":0},{"$f":"Y34*Y35","v":0},{"$f":"Z34*Z35","v":0},{"$f":"AA34*AA35","v":0},{"$f":"AB34*AB35","v":0},{"$f":"AC34*AC35","v":0},{"$f":"AD34*AD35","v":0},{"$f":"AE34*AE35","v":0},{"$f":"AF34*AF35","v":0},{"$f":"AG34*AG35","v":0},{"$f":"AH34*AH35","v":0},{"$f":"AI34*AI35","v":0},{"$f":"AJ34*AJ35","v":0},{"$f":"AK34*AK35","v":0},{"$f":"AL34*AL35","v":0},{"$f":"AM34*AM35","v":0},{"$f":"AN34*AN35","v":0},{"$f":"AO34*AO35","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E37,\nOFFSET(E37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":141.85118400409559},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F37,\nOFFSET(F37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":95.649774284393331},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G37,\nOFFSET(G37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":68.578426185003252},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H37,\nOFFSET(H37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":65.036737122943848},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I37,\nOFFSET(I37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":37.617247673232477},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J37,\nOFFSET(J37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.197758223521106},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K37,\nOFFSET(K37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.299735805756317},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L37,\nOFFSET(L37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M37,\nOFFSET(M37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N37,\nOFFSET(N37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O37,\nOFFSET(O37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P37,\nOFFSET(P37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q37,\nOFFSET(Q37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R37,\nOFFSET(R37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S37,\nOFFSET(S37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T37,\nOFFSET(T37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U37,\nOFFSET(U37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V37,\nOFFSET(V37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W37,\nOFFSET(W37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X37,\nOFFSET(X37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y37,\nOFFSET(Y37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z37,\nOFFSET(Z37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA37,\nOFFSET(AA37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB37,\nOFFSET(AB37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC37,\nOFFSET(AC37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD37,\nOFFSET(AD37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE37,\nOFFSET(AE37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF37,\nOFFSET(AF37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG37,\nOFFSET(AG37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH37,\nOFFSET(AH37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI37,\nOFFSET(AI37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ37,\nOFFSET(AJ37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK37,\nOFFSET(AK37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL37,\nOFFSET(AL37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM37,\nOFFSET(AM37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN37,\nOFFSET(AN37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO37,\nOFFSET(AO37,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E38,\nOFFSET(E38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.5722615806036364},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F38,\nOFFSET(F38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.4316537865808554},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G38,\nOFFSET(G38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.1773816964470738},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H38,\nOFFSET(H38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.0132878461458659},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I38,\nOFFSET(I38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.742885640233353},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J38,\nOFFSET(J38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.4724834343208405},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K38,\nOFFSET(K38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.47720826866404886},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L38,\nOFFSET(L38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M38,\nOFFSET(M38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N38,\nOFFSET(N38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O38,\nOFFSET(O38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P38,\nOFFSET(P38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q38,\nOFFSET(Q38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R38,\nOFFSET(R38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S38,\nOFFSET(S38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T38,\nOFFSET(T38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U38,\nOFFSET(U38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V38,\nOFFSET(V38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W38,\nOFFSET(W38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X38,\nOFFSET(X38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y38,\nOFFSET(Y38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z38,\nOFFSET(Z38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA38,\nOFFSET(AA38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB38,\nOFFSET(AB38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC38,\nOFFSET(AC38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD38,\nOFFSET(AD38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE38,\nOFFSET(AE38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF38,\nOFFSET(AF38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG38,\nOFFSET(AG38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH38,\nOFFSET(AH38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI38,\nOFFSET(AI38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ38,\nOFFSET(AJ38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK38,\nOFFSET(AK38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL38,\nOFFSET(AL38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM38,\nOFFSET(AM38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN38,\nOFFSET(AN38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO38,\nOFFSET(AO38,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C33,((MATCH($C33,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C33,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":116.25304669960558},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":116.25304669960558},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":116.25304669960558},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":116.25304669960558},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":116.25304669960558},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":116.25304669960558},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":116.25304669960558},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":112.9221571580524},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":103.69351768173921},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":95.21909499269978},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":87.43725021516417},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":80.291381952069315},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":73.729514593712992},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":67.703920272161113},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":62.170771711685965},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":57.089823450236594},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":52.424119113299618},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.139722611001297},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":44.205471303307668},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":40.592749337965344},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":37.275279512551904},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":34.228932146740767},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":31.431549574609022},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.862784980429936},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.503954405718936},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.337900851103672},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.348869484560439},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.522393048341577},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.845186631099178},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.305051039827841},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.890784068800702},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.592099020111434},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.399549883180001},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.304462629013733},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.298872119491318},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.375464172778035},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO41,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.5275223634841062}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2962621787739155},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3092248005616547},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3223170485672713},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.335540219052944},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3488956212434735},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3623845774559082},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3760084232304672},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3897685074627719},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4036661925373997},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4177028544627737},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4318798830074013},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4461986818374752},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4606606686558501},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4752672753424085},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4900199480958327},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.504920147576791},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.519969349052559},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5351690425430846},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5505207329685156},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5660259402982006},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5816861997011826},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5975030616981944},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6134780923151764},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6296128732383282},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6459090019707114},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6623680919904185},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6789917729103228},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6957816906394261},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7127395075458203},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C40,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7298669026212785}]
[null,null,"Revenues ($MM)",null,{"$f":"E41*E42","v":0},{"$f":"F41*F42","v":0},{"$f":"G41*G42","v":0},{"$f":"H41*H42","v":0},{"$f":"I41*I42","v":0},{"$f":"J41*J42","v":0},{"$f":"K41*K42","v":0},{"$f":"L41*L42","v":146.3767214695475},{"$f":"M41*M42","v":135.75812500641143},{"$f":"N41*N42","v":125.90983265799342},{"$f":"O41*O42","v":116.77596430574742},{"$f":"P41*P42","v":108.30469353873356},{"$f":"Q41*Q42","v":100.44795358578489},{"$f":"R41*R42","v":93.161164580217687},{"$f":"S41*S42","v":86.402980609558526},{"$f":"T41*T42","v":80.135055115025949},{"$f":"U41*U42","v":74.321823309621323},{"$f":"V41*V42","v":68.930300380249292},{"$f":"W41*W42","v":63.929894328847887},{"$f":"X41*X42","v":59.292232390571776},{"$f":"Y41*Y42","v":54.99100004410915},{"$f":"Z41*Z42","v":51.001791700662459},{"$f":"AA41*AA42","v":47.301972224387832},{"$f":"AB41*AB42","v":43.870548498548068},{"$f":"AC41*AC42","v":40.688050308633109},{"$f":"AD41*AD42","v":37.736419866568326},{"$f":"AE41*AE42","v":34.99890934916052},{"$f":"AF41*AF42","v":32.459985869405358},{"$f":"AG41*AG42","v":30.10524334145482},{"$f":"AH41*AH42","v":27.921320739158183},{"$f":"AI41*AI42","v":25.895826284368162},{"$f":"AJ41*AJ42","v":24.017267134849405},{"$f":"AK41*AK42","v":22.274984172832372},{"$f":"AL41*AL42","v":20.65909152419658},{"$f":"AM41*AM42","v":19.160420465109663},{"$f":"AN41*AN42","v":17.770467397843152},{"$f":"AO41*AO42","v":16.481345600575214}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E44,\nOFFSET(E44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F44,\nOFFSET(F44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G44,\nOFFSET(G44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H44,\nOFFSET(H44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I44,\nOFFSET(I44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J44,\nOFFSET(J44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K44,\nOFFSET(K44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L44,\nOFFSET(L44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":104.59768699679933},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M44,\nOFFSET(M44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":97.009864165096587},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N44,\nOFFSET(N44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":89.97248424449829},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O44,\nOFFSET(O44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.445616492668265},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P44,\nOFFSET(P44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.392226860372148},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q44,\nOFFSET(Q44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":71.777967856868372},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R44,\nOFFSET(R44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":66.570983659079772},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S44,\nOFFSET(S44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":61.741729358717151},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T44,\nOFFSET(T44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":57.262803321746361},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U44,\nOFFSET(U44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":53.108791708991042},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V44,\nOFFSET(V44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":49.256124275666643},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W44,\nOFFSET(W44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.682940631638942},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X44,\nOFFSET(X44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":42.368966203555487},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y44,\nOFFSET(Y44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":39.295397195047507},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z44,\nOFFSET(Z44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":36.444793892256186},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA44,\nOFFSET(AA44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":33.800981709288649},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB44,\nOFFSET(AB44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":31.34895941212681},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC44,\nOFFSET(AC44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.074814000242728},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD44,\nOFFSET(AD44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.965641762951254},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE44,\nOFFSET(AE44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":25.009475062566192},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF44,\nOFFSET(AF44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.195214428920945},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG44,\nOFFSET(AG44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.512565579951726},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH44,\nOFFSET(AH44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.951981010992224},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI44,\nOFFSET(AI44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.504605821352147},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ44,\nOFFSET(AJ44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.162227470794434},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK44,\nOFFSET(AK44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.91722918082503},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL44,\nOFFSET(AL44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.762546716389602},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM44,\nOFFSET(AM44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.691628302752722},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN44,\nOFFSET(AN44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.698397450124082},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO44,\nOFFSET(AO44,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.777218475095356}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E45,\nOFFSET(E45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F45,\nOFFSET(F45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G45,\nOFFSET(G45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H45,\nOFFSET(H45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I45,\nOFFSET(I45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J45,\nOFFSET(J45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K45,\nOFFSET(K45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L45,\nOFFSET(L45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.8198035135068942},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M45,\nOFFSET(M45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.4701608378975584},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N45,\nOFFSET(N45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.1458822669171083},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O45,\nOFFSET(O45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.8451278140635967},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P45,\nOFFSET(P45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.5661909708496564},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q45,\nOFFSET(Q45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.3074890239160379},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R45,\nOFFSET(R45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.0675540745701282},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S45,\nOFFSET(S45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8450247097934649},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T45,\nOFFSET(T45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.6386382774587811},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U45,\nOFFSET(U45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.4472237219254533},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V45,\nOFFSET(V45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.2696949393618504},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W45,\nOFFSET(W45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1050446150920887},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X45,\nOFFSET(X45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9523385079997075},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y45,\nOFFSET(Y45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.81071014955746},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z45,\nOFFSET(Z45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6793559274050294},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA45,\nOFFSET(AA45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5575305255784178},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB45,\nOFFSET(AB45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4445426955184708},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC45,\nOFFSET(AC45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3397513338628362},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD45,\nOFFSET(AD45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2425618447663926},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE45,\nOFFSET(AE45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1524227661096189},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF45,\nOFFSET(AF45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0688226404516949},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG45,\nOFFSET(AG45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.9912871129738422},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH45,\nOFFSET(AH45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.91937623994635542},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI45,\nOFFSET(AI45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.85268199244733156},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ45,\nOFFSET(AJ45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.79082594116895455},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK45,\nOFFSET(AK45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.73345710917472295},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL45,\nOFFSET(AL45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.68024998042396023},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM45,\nOFFSET(AM45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.63090265276379698},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN45,\nOFFSET(AN45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.58513512490852559},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO45,\nOFFSET(AO45,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C40,((MATCH($C40,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C40,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.54268770768649854}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F48,0,-1)+1","v":2012},{"$f":"OFFSET(G48,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",E19:E46)),\n0)","v":17.675770582910467},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",F19:F46)),\n0)","v":11.918712405737068},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",G19:G46)),\n0)","v":8.5454100132726332},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",H19:H46)),\n0)","v":8.1040877657603545},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",I19:I46)),\n0)","v":4.6874042293040157},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",J19:J46)),\n0)","v":1.2707206928476773},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",K19:K46)),\n0)","v":1.2834278997761537},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",L19:L46)),\n0)","v":1.2962621787739155},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",M19:M46)),\n0)","v":1.3092248005616547},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",N19:N46)),\n0)","v":1.3223170485672713},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",O19:O46)),\n0)","v":1.335540219052944},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",P19:P46)),\n0)","v":1.3488956212434735},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",Q19:Q46)),\n0)","v":1.3623845774559082},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",R19:R46)),\n0)","v":1.3760084232304672},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",S19:S46)),\n0)","v":1.3897685074627719},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",T19:T46)),\n0)","v":1.4036661925373997},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",U19:U46)),\n0)","v":1.4177028544627737},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",V19:V46)),\n0)","v":1.4318798830074013},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",W19:W46)),\n0)","v":1.4461986818374752},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",X19:X46)),\n0)","v":1.4606606686558501},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",Y19:Y46)),\n0)","v":1.4752672753424085},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",Z19:Z46)),\n0)","v":1.4900199480958327},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AA19:AA46)),\n0)","v":1.504920147576791},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AB19:AB46)),\n0)","v":1.519969349052559},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AC19:AC46)),\n0)","v":1.5351690425430846},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AD19:AD46)),\n0)","v":1.5505207329685156},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AE19:AE46)),\n0)","v":1.5660259402982006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AF19:AF46)),\n0)","v":1.5816861997011826},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AG19:AG46)),\n0)","v":1.5975030616981944},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AH19:AH46)),\n0)","v":1.6134780923151764},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AI19:AI46)),\n0)","v":1.6296128732383282},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AJ19:AJ46)),\n0)","v":1.6459090019707114},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AK19:AK46)),\n0)","v":1.6623680919904185},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AL19:AL46)),\n0)","v":1.6789917729103228},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AM19:AM46)),\n0)","v":1.6957816906394261},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AN19:AN46)),\n0)","v":1.7127395075458203},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Unit Sales (MM)\",AO19:AO46)),\n0)","v":1.7298669026212785}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",E19:E46)),\n0)","v":1925.8469686366623},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",F19:F46)),\n0)","v":1298.592106577421},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",G19:G46)),\n0)","v":931.05711531070745},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",H19:H46)),\n0)","v":882.97326467591972},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",I19:I46)),\n0)","v":510.71172164384353},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",J19:J46)),\n0)","v":138.4501786117674},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",K19:K46)),\n0)","v":139.83468039788508},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",L19:L46)),\n0)","v":146.3767214695475},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",M19:M46)),\n0)","v":135.75812500641143},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",N19:N46)),\n0)","v":125.90983265799342},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",O19:O46)),\n0)","v":116.77596430574742},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",P19:P46)),\n0)","v":108.30469353873356},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",Q19:Q46)),\n0)","v":100.44795358578489},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",R19:R46)),\n0)","v":93.161164580217687},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",S19:S46)),\n0)","v":86.402980609558526},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",T19:T46)),\n0)","v":80.135055115025949},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",U19:U46)),\n0)","v":74.321823309621323},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",V19:V46)),\n0)","v":68.930300380249292},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",W19:W46)),\n0)","v":63.929894328847887},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",X19:X46)),\n0)","v":59.292232390571776},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",Y19:Y46)),\n0)","v":54.99100004410915},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",Z19:Z46)),\n0)","v":51.001791700662459},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AA19:AA46)),\n0)","v":47.301972224387832},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AB19:AB46)),\n0)","v":43.870548498548068},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AC19:AC46)),\n0)","v":40.688050308633109},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AD19:AD46)),\n0)","v":37.736419866568326},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AE19:AE46)),\n0)","v":34.99890934916052},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AF19:AF46)),\n0)","v":32.459985869405358},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AG19:AG46)),\n0)","v":30.10524334145482},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AH19:AH46)),\n0)","v":27.921320739158183},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AI19:AI46)),\n0)","v":25.895826284368162},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AJ19:AJ46)),\n0)","v":24.017267134849405},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AK19:AK46)),\n0)","v":22.274984172832372},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AL19:AL46)),\n0)","v":20.65909152419658},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AM19:AM46)),\n0)","v":19.160420465109663},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AN19:AN46)),\n0)","v":17.770467397843152},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Revenues ($MM)\",AO19:AO46)),\n0)","v":16.481345600575214}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",E20:E47)),\n0)","v":1371.4766145198309},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",F20:F47)),\n0)","v":924.78204913226682},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",G20:G47)),\n0)","v":663.04492580471401},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",H20:H47)),\n0)","v":628.80239368474997},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",I20:I47)),\n0)","v":363.69929407814669},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",J20:J47)),\n0)","v":98.596194471543384},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",K20:K47)),\n0)","v":99.582156416258812},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",L20:L47)),\n0)","v":104.59768699679933},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",M20:M47)),\n0)","v":97.009864165096587},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",N20:N47)),\n0)","v":89.97248424449829},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",O20:O47)),\n0)","v":83.445616492668265},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",P20:P47)),\n0)","v":77.392226860372148},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",Q20:Q47)),\n0)","v":71.777967856868372},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",R20:R47)),\n0)","v":66.570983659079772},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",S20:S47)),\n0)","v":61.741729358717151},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",T20:T47)),\n0)","v":57.262803321746361},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",U20:U47)),\n0)","v":53.108791708991042},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",V20:V47)),\n0)","v":49.256124275666643},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",W20:W47)),\n0)","v":45.682940631638942},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",X20:X47)),\n0)","v":42.368966203555487},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",Y20:Y47)),\n0)","v":39.295397195047507},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",Z20:Z47)),\n0)","v":36.444793892256186},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AA20:AA47)),\n0)","v":33.800981709288649},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AB20:AB47)),\n0)","v":31.34895941212681},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AC20:AC47)),\n0)","v":29.074814000242728},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AD20:AD47)),\n0)","v":26.965641762951254},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AE20:AE47)),\n0)","v":25.009475062566192},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AF20:AF47)),\n0)","v":23.195214428920945},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AG20:AG47)),\n0)","v":21.512565579951726},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AH20:AH47)),\n0)","v":19.951981010992224},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AI20:AI47)),\n0)","v":18.504605821352147},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AJ20:AJ47)),\n0)","v":17.162227470794434},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AK20:AK47)),\n0)","v":15.91722918082503},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AL20:AL47)),\n0)","v":14.762546716389602},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AM20:AM47)),\n0)","v":13.691628302752722},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AN20:AN47)),\n0)","v":12.698397450124082},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C20:$C47,\"Mats, Lab, Ovrhd ($MM)\",AO20:AO47)),\n0)","v":11.777218475095356}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",E19:E46)),\n0)","v":65.722615806036359},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",F19:F46)),\n0)","v":44.316537865808556},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",G19:G46)),\n0)","v":31.773816964470736},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",H19:H46)),\n0)","v":30.13287846145866},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",I19:I46)),\n0)","v":17.42885640233353},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",J19:J46)),\n0)","v":4.7248343432084043},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",K19:K46)),\n0)","v":4.7720826866404877},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",L19:L46)),\n0)","v":4.8198035135068942},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",M19:M46)),\n0)","v":4.4701608378975584},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",N19:N46)),\n0)","v":4.1458822669171083},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",O19:O46)),\n0)","v":3.8451278140635967},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",P19:P46)),\n0)","v":3.5661909708496564},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",Q19:Q46)),\n0)","v":3.3074890239160379},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",R19:R46)),\n0)","v":3.0675540745701282},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",S19:S46)),\n0)","v":2.8450247097934649},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",T19:T46)),\n0)","v":2.6386382774587811},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",U19:U46)),\n0)","v":2.4472237219254533},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",V19:V46)),\n0)","v":2.2696949393618504},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",W19:W46)),\n0)","v":2.1050446150920887},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",X19:X46)),\n0)","v":1.9523385079997075},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",Y19:Y46)),\n0)","v":1.81071014955746},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",Z19:Z46)),\n0)","v":1.6793559274050294},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AA19:AA46)),\n0)","v":1.5575305255784178},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AB19:AB46)),\n0)","v":1.4445426955184708},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AC19:AC46)),\n0)","v":1.3397513338628362},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AD19:AD46)),\n0)","v":1.2425618447663926},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AE19:AE46)),\n0)","v":1.1524227661096189},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AF19:AF46)),\n0)","v":1.0688226404516949},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AG19:AG46)),\n0)","v":0.9912871129738422},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AH19:AH46)),\n0)","v":0.91937623994635542},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AI19:AI46)),\n0)","v":0.85268199244733156},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AJ19:AJ46)),\n0)","v":0.79082594116895455},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AK19:AK46)),\n0)","v":0.73345710917472295},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AL19:AL46)),\n0)","v":0.68024998042396023},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AM19:AM46)),\n0)","v":0.63090265276379698},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AN19:AN46)),\n0)","v":0.58513512490852559},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C18,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C19:$C46,\"Depreciation ($MM)\",AO19:AO46)),\n0)","v":0.54268770768649854}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E58=Announcement_Year,\"Ancmt Yr\",\nIF(E58=Base_Year,\"Base Yr\",\nIF(E58=Standard_Year,\"Std Yr\",\nIF(E58=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG2",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F58,0,-1)+1","v":2012},{"$f":"OFFSET(G58,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE58,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":114.0072},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":114.0072},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":114.0072},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":114.0072},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":114.0072},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":114.0072},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":114.0072},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO60,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.0755469384065181E-4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.73187887740025E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11782477618755538},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20482388592807824},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3250007632966686},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44517764066525894},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44962941707191156},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C59,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E60*E61","v":8.0666329491629954E-2},{"$f":"F60*F61","v":8.8148986155154585},{"$f":"G60*G61","v":13.432872823769863},{"$f":"H60*H61","v":23.351397727779602},{"$f":"I60*I61","v":37.052427021315957},{"$f":"J60*J61","v":50.753456314852308},{"$f":"K60*K61","v":51.260990878000833},{"$f":"L60*L61","v":0},{"$f":"M60*M61","v":0},{"$f":"N60*N61","v":0},{"$f":"O60*O61","v":0},{"$f":"P60*P61","v":0},{"$f":"Q60*Q61","v":0},{"$f":"R60*R61","v":0},{"$f":"S60*S61","v":0},{"$f":"T60*T61","v":0},{"$f":"U60*U61","v":0},{"$f":"V60*V61","v":0},{"$f":"W60*W61","v":0},{"$f":"X60*X61","v":0},{"$f":"Y60*Y61","v":0},{"$f":"Z60*Z61","v":0},{"$f":"AA60*AA61","v":0},{"$f":"AB60*AB61","v":0},{"$f":"AC60*AC61","v":0},{"$f":"AD60*AD61","v":0},{"$f":"AE60*AE61","v":0},{"$f":"AF60*AF61","v":0},{"$f":"AG60*AG61","v":0},{"$f":"AH60*AH61","v":0},{"$f":"AI60*AI61","v":0},{"$f":"AJ60*AJ61","v":0},{"$f":"AK60*AK61","v":0},{"$f":"AL60*AL61","v":0},{"$f":"AM60*AM61","v":0},{"$f":"AN60*AN61","v":0},{"$f":"AO60*AO61","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E63,\nOFFSET(E63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.7375431819755608E-2},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F63,\nOFFSET(F63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.2697610973490914},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G63,\nOFFSET(G63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.5543814092052664},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H63,\nOFFSET(H63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.609117294288609},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I63,\nOFFSET(I63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.354229995534507},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J63,\nOFFSET(J63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":36.099342696780397},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K63,\nOFFSET(K63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":36.460336123748206},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L63,\nOFFSET(L63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M63,\nOFFSET(M63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N63,\nOFFSET(N63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O63,\nOFFSET(O63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P63,\nOFFSET(P63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q63,\nOFFSET(Q63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R63,\nOFFSET(R63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S63,\nOFFSET(S63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T63,\nOFFSET(T63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U63,\nOFFSET(U63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V63,\nOFFSET(V63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W63,\nOFFSET(W63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X63,\nOFFSET(X63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y63,\nOFFSET(Y63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z63,\nOFFSET(Z63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA63,\nOFFSET(AA63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB63,\nOFFSET(AB63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC63,\nOFFSET(AC63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD63,\nOFFSET(AD63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE63,\nOFFSET(AE63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF63,\nOFFSET(AF63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG63,\nOFFSET(AG63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH63,\nOFFSET(AH63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI63,\nOFFSET(AI63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ63,\nOFFSET(AJ63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK63,\nOFFSET(AK63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL63,\nOFFSET(AL63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM63,\nOFFSET(AM63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN63,\nOFFSET(AN63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO63,\nOFFSET(AO63,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E64,\nOFFSET(E64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.823321532207049E-3},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F64,\nOFFSET(F64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.30852145154304106},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G64,\nOFFSET(G64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.47015054883194529},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H64,\nOFFSET(H64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.81729892047228614},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I64,\nOFFSET(I64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2968349457460586},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J64,\nOFFSET(J64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.776370971019831},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K64,\nOFFSET(K64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7941346807300294},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L64,\nOFFSET(L64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M64,\nOFFSET(M64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N64,\nOFFSET(N64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O64,\nOFFSET(O64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P64,\nOFFSET(P64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q64,\nOFFSET(Q64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R64,\nOFFSET(R64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S64,\nOFFSET(S64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T64,\nOFFSET(T64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U64,\nOFFSET(U64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V64,\nOFFSET(V64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W64,\nOFFSET(W64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X64,\nOFFSET(X64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y64,\nOFFSET(Y64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z64,\nOFFSET(Z64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA64,\nOFFSET(AA64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB64,\nOFFSET(AB64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC64,\nOFFSET(AC64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD64,\nOFFSET(AD64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE64,\nOFFSET(AE64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF64,\nOFFSET(AF64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG64,\nOFFSET(AG64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH64,\nOFFSET(AH64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI64,\nOFFSET(AI64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ64,\nOFFSET(AJ64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK64,\nOFFSET(AK64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL64,\nOFFSET(AL64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM64,\nOFFSET(AM64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN64,\nOFFSET(AN64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO64,\nOFFSET(AO64,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C59,((MATCH($C59,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C59,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.23320000000001},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.23320000000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.23320000000001},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.23320000000001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.23320000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.23320000000001},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.23320000000001},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO67,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.6604375507252145E-4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.1855031019202006E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.4259820950044315E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16385910874246259},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26000061063733487},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35614211253220718},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35970353365752927},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C66,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E67*E68","v":6.7491208257312973E-2},{"$f":"F67*F68","v":7.3751732845187172},{"$f":"G67*G68","v":11.238900083300825},{"$f":"H67*H68","v":19.537445884511794},{"$f":"I67*I68","v":31.00070480824348},{"$f":"J67*J68","v":42.46396373197517},{"$f":"K67*K68","v":42.88860336929492},{"$f":"L67*L68","v":0},{"$f":"M67*M68","v":0},{"$f":"N67*N68","v":0},{"$f":"O67*O68","v":0},{"$f":"P67*P68","v":0},{"$f":"Q67*Q68","v":0},{"$f":"R67*R68","v":0},{"$f":"S67*S68","v":0},{"$f":"T67*T68","v":0},{"$f":"U67*U68","v":0},{"$f":"V67*V68","v":0},{"$f":"W67*W68","v":0},{"$f":"X67*X68","v":0},{"$f":"Y67*Y68","v":0},{"$f":"Z67*Z68","v":0},{"$f":"AA67*AA68","v":0},{"$f":"AB67*AB68","v":0},{"$f":"AC67*AC68","v":0},{"$f":"AD67*AD68","v":0},{"$f":"AE67*AE68","v":0},{"$f":"AF67*AF68","v":0},{"$f":"AG67*AG68","v":0},{"$f":"AH67*AH68","v":0},{"$f":"AI67*AI68","v":0},{"$f":"AJ67*AJ68","v":0},{"$f":"AK67*AK68","v":0},{"$f":"AL67*AL68","v":0},{"$f":"AM67*AM68","v":0},{"$f":"AN67*AN68","v":0},{"$f":"AO67*AO68","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E70,\nOFFSET(E70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.8107916100587324E-2},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F70,\nOFFSET(F70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.2570434988541619},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G70,\nOFFSET(G70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.0111184290693878},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H70,\nOFFSET(H70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.926344359526494},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I70,\nOFFSET(I70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.09738637791321},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J70,\nOFFSET(J70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.268428396299932},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K70,\nOFFSET(K70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.571112680262932},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L70,\nOFFSET(L70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M70,\nOFFSET(M70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N70,\nOFFSET(N70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O70,\nOFFSET(O70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P70,\nOFFSET(P70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q70,\nOFFSET(Q70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R70,\nOFFSET(R70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S70,\nOFFSET(S70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T70,\nOFFSET(T70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U70,\nOFFSET(U70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V70,\nOFFSET(V70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W70,\nOFFSET(W70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X70,\nOFFSET(X70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y70,\nOFFSET(Y70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z70,\nOFFSET(Z70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA70,\nOFFSET(AA70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB70,\nOFFSET(AB70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC70,\nOFFSET(AC70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD70,\nOFFSET(AD70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE70,\nOFFSET(AE70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF70,\nOFFSET(AF70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG70,\nOFFSET(AG70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH70,\nOFFSET(AH70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI70,\nOFFSET(AI70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ70,\nOFFSET(AJ70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK70,\nOFFSET(AK70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL70,\nOFFSET(AL70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM70,\nOFFSET(AM70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN70,\nOFFSET(AN70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO70,\nOFFSET(AO70,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E71,\nOFFSET(E71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.2586572257656387E-3},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F71,\nOFFSET(F71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.24681716123443284},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G71,\nOFFSET(G71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.3761204390655562},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H71,\nOFFSET(H71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.65383913637782887},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I71,\nOFFSET(I71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0374679565968468},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J71,\nOFFSET(J71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4210967768158647},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K71,\nOFFSET(K71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4353077445840234},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L71,\nOFFSET(L71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M71,\nOFFSET(M71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N71,\nOFFSET(N71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O71,\nOFFSET(O71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P71,\nOFFSET(P71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q71,\nOFFSET(Q71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R71,\nOFFSET(R71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S71,\nOFFSET(S71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T71,\nOFFSET(T71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U71,\nOFFSET(U71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V71,\nOFFSET(V71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W71,\nOFFSET(W71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X71,\nOFFSET(X71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y71,\nOFFSET(Y71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z71,\nOFFSET(Z71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA71,\nOFFSET(AA71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB71,\nOFFSET(AB71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC71,\nOFFSET(AC71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD71,\nOFFSET(AD71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE71,\nOFFSET(AE71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF71,\nOFFSET(AF71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG71,\nOFFSET(AG71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH71,\nOFFSET(AH71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI71,\nOFFSET(AI71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ71,\nOFFSET(AJ71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK71,\nOFFSET(AK71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL71,\nOFFSET(AL71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM71,\nOFFSET(AM71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN71,\nOFFSET(AN71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO71,\nOFFSET(AO71,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C66,((MATCH($C66,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C66,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":125.91980000000001},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":125.91980000000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":125.91980000000001},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":125.91980000000001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":125.91980000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":125.91980000000001},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":125.91980000000001},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO74,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4151093876813036E-4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5463757754800501E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3564955237511079E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0964777185615649E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.5000152659333718E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.9035528133051794E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.9925883414382318E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C73,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E74*E75","v":1.7819029107495225E-2},{"$f":"F74*F75","v":1.9471932837329284},{"$f":"G74*G75","v":2.9672944505163477},{"$f":"H74*H75","v":5.1582765502572858},{"$f":"I74*I75","v":8.1848062228327709},{"$f":"J74*J75","v":11.211335895408256},{"$f":"K74*K75","v":11.323449254362339},{"$f":"L74*L75","v":0},{"$f":"M74*M75","v":0},{"$f":"N74*N75","v":0},{"$f":"O74*O75","v":0},{"$f":"P74*P75","v":0},{"$f":"Q74*Q75","v":0},{"$f":"R74*R75","v":0},{"$f":"S74*S75","v":0},{"$f":"T74*T75","v":0},{"$f":"U74*U75","v":0},{"$f":"V74*V75","v":0},{"$f":"W74*W75","v":0},{"$f":"X74*X75","v":0},{"$f":"Y74*Y75","v":0},{"$f":"Z74*Z75","v":0},{"$f":"AA74*AA75","v":0},{"$f":"AB74*AB75","v":0},{"$f":"AC74*AC75","v":0},{"$f":"AD74*AD75","v":0},{"$f":"AE74*AE75","v":0},{"$f":"AF74*AF75","v":0},{"$f":"AG74*AG75","v":0},{"$f":"AH74*AH75","v":0},{"$f":"AI74*AI75","v":0},{"$f":"AJ74*AJ75","v":0},{"$f":"AK74*AK75","v":0},{"$f":"AL74*AL75","v":0},{"$f":"AM74*AM75","v":0},{"$f":"AN74*AN75","v":0},{"$f":"AO74*AO75","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E77,\nOFFSET(E77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2733118609599801E-2},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F77,\nOFFSET(F77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.391425025909995},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G77,\nOFFSET(G77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1203687339025272},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H77,\nOFFSET(H77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.6860003280378453},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I77,\nOFFSET(I77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.8486973562483779},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J77,\nOFFSET(J77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.0113943844589102},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K77,\nOFFSET(K77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.091508328303501},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L77,\nOFFSET(L77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M77,\nOFFSET(M77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N77,\nOFFSET(N77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O77,\nOFFSET(O77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P77,\nOFFSET(P77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q77,\nOFFSET(Q77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R77,\nOFFSET(R77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S77,\nOFFSET(S77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T77,\nOFFSET(T77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U77,\nOFFSET(U77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V77,\nOFFSET(V77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W77,\nOFFSET(W77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X77,\nOFFSET(X77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y77,\nOFFSET(Y77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z77,\nOFFSET(Z77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA77,\nOFFSET(AA77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB77,\nOFFSET(AB77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC77,\nOFFSET(AC77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD77,\nOFFSET(AD77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE77,\nOFFSET(AE77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF77,\nOFFSET(AF77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG77,\nOFFSET(AG77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH77,\nOFFSET(AH77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI77,\nOFFSET(AI77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ77,\nOFFSET(AJ77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK77,\nOFFSET(AK77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL77,\nOFFSET(AL77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM77,\nOFFSET(AM77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN77,\nOFFSET(AN77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO77,\nOFFSET(AO77,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E78,\nOFFSET(E78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.6466430644140967E-4},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F78,\nOFFSET(F78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.170429030860821E-2},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G78,\nOFFSET(G78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.403010976638905E-2},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H78,\nOFFSET(H78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.16345978409445722},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I78,\nOFFSET(I78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.25936698914921169},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J78,\nOFFSET(J78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.35527419420396616},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K78,\nOFFSET(K78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.35882693614600586},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L78,\nOFFSET(L78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M78,\nOFFSET(M78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N78,\nOFFSET(N78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O78,\nOFFSET(O78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P78,\nOFFSET(P78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q78,\nOFFSET(Q78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R78,\nOFFSET(R78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S78,\nOFFSET(S78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T78,\nOFFSET(T78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U78,\nOFFSET(U78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V78,\nOFFSET(V78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W78,\nOFFSET(W78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X78,\nOFFSET(X78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y78,\nOFFSET(Y78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z78,\nOFFSET(Z78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA78,\nOFFSET(AA78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB78,\nOFFSET(AB78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC78,\nOFFSET(AC78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD78,\nOFFSET(AD78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE78,\nOFFSET(AE78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF78,\nOFFSET(AF78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG78,\nOFFSET(AG78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH78,\nOFFSET(AH78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI78,\nOFFSET(AI78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ78,\nOFFSET(AJ78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK78,\nOFFSET(AK78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL78,\nOFFSET(AL78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM78,\nOFFSET(AM78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN78,\nOFFSET(AN78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO78,\nOFFSET(AO78,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C73,((MATCH($C73,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C73,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":127.25717207779755},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":127.25717207779755},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":127.25717207779755},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":127.25717207779755},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":127.25717207779755},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":127.25717207779755},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":127.25717207779755},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":126.00496267364254},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":115.70712209029494},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":106.25087947602658},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":97.567454669033069},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":89.593688612635802},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":82.271583966673319},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.547883262736534},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.373681534952127},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.704070608776298},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":58.49781246052703},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":53.717039271828796},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":49.326977997310237},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.295697442192477},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":41.593876010132206},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.194588432029036},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.073109924564811},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.206736354018574},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.574619097314965},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.157613399164926},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.938139122321353},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.900052878114018},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.028530607202885},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.309959756498461},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.731840267996173},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.282693659364991},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.951979534986309},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.730018920184483},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.607923861019156},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.577532777581949},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO81,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.63135110058869}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.90825142248526136},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.91733393671011398},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.92650727607721517},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.93577234883798732},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.94513007232636725},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.95458137304963098},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.96412718678012732},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.9737684586479286},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.98350614323440788},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.99334120466675202},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0032746167134194},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0133073628805536},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.023440436509359},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0336748408744527},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0440115892831972},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0544517051760292},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0649962222277896},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0756461844500675},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0864026462945682},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0972666727575138},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1082393394850889},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1193217328799399},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1305149502087393},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1418200997108268},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.153238300707935},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1647706837150142},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1764183905521644},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1881825744576859},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2000644002022629},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C80,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2120650442042855}]
[null,null,"Revenues ($MM)",null,{"$f":"E81*E82","v":0},{"$f":"F81*F82","v":0},{"$f":"G81*G82","v":0},{"$f":"H81*H82","v":0},{"$f":"I81*I82","v":0},{"$f":"J81*J82","v":0},{"$f":"K81*K82","v":0},{"$f":"L81*L82","v":114.4441865885381},{"$f":"M81*M82","v":106.14206981248806},{"$f":"N81*N82","v":98.44221292414187},{"$f":"O81*O82","v":91.300926225784934},{"$f":"P81*P82","v":84.677689398446503},{"$f":"Q81*Q82","v":78.534921585875026},{"$f":"R81*R82","v":72.837768157295642},{"$f":"S81*S82","v":67.553902939022592},{"$f":"T81*T82","v":62.653344792769978},{"$f":"U81*U82","v":58.108287499909657},{"$f":"V81*V82","v":53.892941986423736},{"$f":"W81*W82","v":49.983389993321524},{"$f":"X81*X82","v":46.357448362233328},{"$f":"Y81*Y82","v":42.994543166125126},{"$f":"Z81*Z82","v":39.875592970940254},{"$f":"AA81*AA82","v":36.982900565783673},{"$f":"AB81*AB82","v":34.300052547316191},{"$f":"AC81*AC82","v":31.811826188590942},{"$f":"AD81*AD82","v":29.504103063897599},{"$f":"AE81*AE82","v":27.363788939513537},{"$f":"AF81*AF82","v":25.378739475814687},{"$f":"AG81*AG82","v":23.537691319173188},{"$f":"AH81*AH82","v":21.830198192650617},{"$f":"AI81*AI82","v":20.246571622859843},{"$f":"AJ81*AJ82","v":18.777825966673952},{"$f":"AK81*AK82","v":17.415627425858904},{"$f":"AL81*AL82","v":16.152246760334194},{"$f":"AM81*AM82","v":14.980515431752229},{"$f":"AN81*AN82","v":13.89378492855092},{"$f":"AO81*AO82","v":12.88588904168631}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E84,\nOFFSET(E84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F84,\nOFFSET(F84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G84,\nOFFSET(G84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H84,\nOFFSET(H84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I84,\nOFFSET(I84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J84,\nOFFSET(J84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K84,\nOFFSET(K84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L84,\nOFFSET(L84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":82.123864741758879},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M84,\nOFFSET(M84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":76.166358856047907},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N84,\nOFFSET(N84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.641027911079021},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O84,\nOFFSET(O84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":65.516520669776085},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P84,\nOFFSET(P84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":60.763760205703257},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q84,\nOFFSET(Q84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":56.355778917904289},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R84,\nOFFSET(R84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":52.267565514248894},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S84,\nOFFSET(S84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.47592309505589},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T84,\nOFFSET(T84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":44.959337531746186},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U84,\nOFFSET(U84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":41.697855393694205},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V84,\nOFFSET(V84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.672970730623263},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W84,\nOFFSET(W84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.867520068138013},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X84,\nOFFSET(X84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":33.265585020588617},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y84,\nOFFSET(Y84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.852401968683317},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z84,\nOFFSET(Z84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.61427828935177},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA84,\nOFFSET(AA84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.538514662539601},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB84,\nOFFSET(AB84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.613333014095907},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC84,\nOFFSET(AC84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.827809685894831},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD84,\nOFFSET(AD84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.17181345399251},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE84,\nOFFSET(AE84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.635948043128582},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF84,\nOFFSET(AF84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.21149881139424},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG84,\nOFFSET(AG84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.890383302550791},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH84,\nOFFSET(AH84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.665105385427939},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI84,\nOFFSET(AI84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.52871272018462},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ84,\nOFFSET(AJ84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.474757310091848},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK84,\nOFFSET(AK84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.497258915004995},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL84,\nOFFSET(AL84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.590671118929945},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM84,\nOFFSET(AM84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.749849859147545},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN84,\nOFFSET(AN84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.9700242383275341},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO84,\nOFFSET(AO84,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.246769454017377}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E85,\nOFFSET(E85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F85,\nOFFSET(F85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G85,\nOFFSET(G85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H85,\nOFFSET(H85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I85,\nOFFSET(I85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J85,\nOFFSET(J85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K85,\nOFFSET(K85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L85,\nOFFSET(L85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.6241520550746591},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M85,\nOFFSET(M85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.3612454411846269},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N85,\nOFFSET(N85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.1174108437488552},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O85,\nOFFSET(O85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8912647227861696},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P85,\nOFFSET(P85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.6815239043613328},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q85,\nOFFSET(Q85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.4869982997378557},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R85,\nOFFSET(R85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.3065841527048119},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S85,\nOFFSET(S85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1392577767623608},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T85,\nOFFSET(T85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.984069746630186},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U85,\nOFFSET(U85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.8401395111209449},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V85,\nOFFSET(V85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7066503968116669},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W85,\nOFFSET(W85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5828449741634738},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X85,\nOFFSET(X85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4680207597965629},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y85,\nOFFSET(Y85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3615262305347555},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z85,\nOFFSET(Z85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2627571266029458},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA85,\nOFFSET(AA85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1711530230014351},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB85,\nOFFSET(AB85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0861941496028302},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC85,\nOFFSET(AC85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0073984419284292},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD85,\nOFFSET(AD85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.93431880586993565},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE85,\nOFFSET(AE85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.86654058083627816},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF85,\nOFFSET(AF85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.80367918693119433},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG85,\nOFFSET(AG85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.74537794281145187},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH85,\nOFFSET(AH85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.69130604184402944},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI85,\nOFFSET(AI85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.64115667507879037},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ85,\nOFFSET(AJ85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.5946452903862175},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK85,\nOFFSET(AK85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.55150797788240358},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL85,\nOFFSET(AL85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.51149997248004331},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM85,\nOFFSET(AM85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.47439426506876797},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN85,\nOFFSET(AN85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.43998031444452723},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO85,\nOFFSET(AO85,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C80,((MATCH($C80,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C80,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.40806285267939196}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F88,0,-1)+1","v":2012},{"$f":"OFFSET(G88,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",E59:E86)),\n0)","v":1.4151093876813036E-3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",F59:F86)),\n0)","v":0.154637577548005},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",G59:G86)),\n0)","v":0.23564955237511076},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",H59:H86)),\n0)","v":0.40964777185615647},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",I59:I86)),\n0)","v":0.6500015265933371},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",J59:J86)),\n0)","v":0.89035528133051789},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",K59:K86)),\n0)","v":0.89925883414382324},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",L59:L86)),\n0)","v":0.90825142248526136},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",M59:M86)),\n0)","v":0.91733393671011398},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",N59:N86)),\n0)","v":0.92650727607721517},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",O59:O86)),\n0)","v":0.93577234883798732},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",P59:P86)),\n0)","v":0.94513007232636725},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",Q59:Q86)),\n0)","v":0.95458137304963098},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",R59:R86)),\n0)","v":0.96412718678012732},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",S59:S86)),\n0)","v":0.9737684586479286},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",T59:T86)),\n0)","v":0.98350614323440788},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",U59:U86)),\n0)","v":0.99334120466675202},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",V59:V86)),\n0)","v":1.0032746167134194},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",W59:W86)),\n0)","v":1.0133073628805536},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",X59:X86)),\n0)","v":1.023440436509359},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",Y59:Y86)),\n0)","v":1.0336748408744527},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",Z59:Z86)),\n0)","v":1.0440115892831972},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AA59:AA86)),\n0)","v":1.0544517051760292},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AB59:AB86)),\n0)","v":1.0649962222277896},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AC59:AC86)),\n0)","v":1.0756461844500675},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AD59:AD86)),\n0)","v":1.0864026462945682},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AE59:AE86)),\n0)","v":1.0972666727575138},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AF59:AF86)),\n0)","v":1.1082393394850889},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AG59:AG86)),\n0)","v":1.1193217328799399},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AH59:AH86)),\n0)","v":1.1305149502087393},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AI59:AI86)),\n0)","v":1.1418200997108268},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AJ59:AJ86)),\n0)","v":1.153238300707935},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AK59:AK86)),\n0)","v":1.1647706837150142},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AL59:AL86)),\n0)","v":1.1764183905521644},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AM59:AM86)),\n0)","v":1.1881825744576859},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AN59:AN86)),\n0)","v":1.2000644002022629},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Unit Sales (MM)\",AO59:AO86)),\n0)","v":1.2120650442042855}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",E59:E86)),\n0)","v":0.16597656685643813},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",F59:F86)),\n0)","v":18.137265183767106},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",G59:G86)),\n0)","v":27.639067357587038},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",H59:H86)),\n0)","v":48.04712016254868},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",I59:I86)),\n0)","v":76.237938052392209},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",J59:J86)),\n0)","v":104.42875594223572},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",K59:K86)),\n0)","v":105.4730435016581},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",L59:L86)),\n0)","v":114.4441865885381},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",M59:M86)),\n0)","v":106.14206981248806},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",N59:N86)),\n0)","v":98.44221292414187},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",O59:O86)),\n0)","v":91.300926225784934},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",P59:P86)),\n0)","v":84.677689398446503},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",Q59:Q86)),\n0)","v":78.534921585875026},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",R59:R86)),\n0)","v":72.837768157295642},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",S59:S86)),\n0)","v":67.553902939022592},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",T59:T86)),\n0)","v":62.653344792769978},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",U59:U86)),\n0)","v":58.108287499909657},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",V59:V86)),\n0)","v":53.892941986423736},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",W59:W86)),\n0)","v":49.983389993321524},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",X59:X86)),\n0)","v":46.357448362233328},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",Y59:Y86)),\n0)","v":42.994543166125126},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",Z59:Z86)),\n0)","v":39.875592970940254},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AA59:AA86)),\n0)","v":36.982900565783673},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AB59:AB86)),\n0)","v":34.300052547316191},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AC59:AC86)),\n0)","v":31.811826188590942},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AD59:AD86)),\n0)","v":29.504103063897599},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AE59:AE86)),\n0)","v":27.363788939513537},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AF59:AF86)),\n0)","v":25.378739475814687},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AG59:AG86)),\n0)","v":23.537691319173188},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AH59:AH86)),\n0)","v":21.830198192650617},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AI59:AI86)),\n0)","v":20.246571622859843},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AJ59:AJ86)),\n0)","v":18.777825966673952},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AK59:AK86)),\n0)","v":17.415627425858904},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AL59:AL86)),\n0)","v":16.152246760334194},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AM59:AM86)),\n0)","v":14.980515431752229},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AN59:AN86)),\n0)","v":13.89378492855092},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Revenues ($MM)\",AO59:AO86)),\n0)","v":12.88588904168631}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",E60:E87)),\n0)","v":0.11821646652994273},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",F60:F87)),\n0)","v":12.918229622113248},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",G60:G87)),\n0)","v":19.685868572177181},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",H60:H87)),\n0)","v":34.221461981852947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",I60:I87)),\n0)","v":54.3003137296961},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",J60:J87)),\n0)","v":74.379165477539246},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",K60:K87)),\n0)","v":75.122957132314639},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",L60:L87)),\n0)","v":82.123864741758879},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",M60:M87)),\n0)","v":76.166358856047907},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",N60:N87)),\n0)","v":70.641027911079021},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",O60:O87)),\n0)","v":65.516520669776085},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",P60:P87)),\n0)","v":60.763760205703257},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",Q60:Q87)),\n0)","v":56.355778917904289},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",R60:R87)),\n0)","v":52.267565514248894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",S60:S87)),\n0)","v":48.47592309505589},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",T60:T87)),\n0)","v":44.959337531746186},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",U60:U87)),\n0)","v":41.697855393694205},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",V60:V87)),\n0)","v":38.672970730623263},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",W60:W87)),\n0)","v":35.867520068138013},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",X60:X87)),\n0)","v":33.265585020588617},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",Y60:Y87)),\n0)","v":30.852401968683317},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",Z60:Z87)),\n0)","v":28.61427828935177},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AA60:AA87)),\n0)","v":26.538514662539601},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AB60:AB87)),\n0)","v":24.613333014095907},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AC60:AC87)),\n0)","v":22.827809685894831},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AD60:AD87)),\n0)","v":21.17181345399251},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AE60:AE87)),\n0)","v":19.635948043128582},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AF60:AF87)),\n0)","v":18.21149881139424},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AG60:AG87)),\n0)","v":16.890383302550791},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AH60:AH87)),\n0)","v":15.665105385427939},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AI60:AI87)),\n0)","v":14.52871272018462},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AJ60:AJ87)),\n0)","v":13.474757310091848},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AK60:AK87)),\n0)","v":12.497258915004995},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AL60:AL87)),\n0)","v":11.590671118929945},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AM60:AM87)),\n0)","v":10.749849859147545},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AN60:AN87)),\n0)","v":9.9700242383275341},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C60:$C87,\"Mats, Lab, Ovrhd ($MM)\",AO60:AO87)),\n0)","v":9.246769454017377}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",E59:E86)),\n0)","v":5.6466430644140971E-3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",F59:F86)),\n0)","v":0.61704290308608212},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",G59:G86)),\n0)","v":0.94030109766389047},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",H59:H86)),\n0)","v":1.6345978409445723},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",I59:I86)),\n0)","v":2.5936698914921172},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",J59:J86)),\n0)","v":3.552741942039662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",K59:K86)),\n0)","v":3.5882693614600587},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",L59:L86)),\n0)","v":3.6241520550746591},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",M59:M86)),\n0)","v":3.3612454411846269},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",N59:N86)),\n0)","v":3.1174108437488552},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",O59:O86)),\n0)","v":2.8912647227861696},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",P59:P86)),\n0)","v":2.6815239043613328},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",Q59:Q86)),\n0)","v":2.4869982997378557},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",R59:R86)),\n0)","v":2.3065841527048119},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",S59:S86)),\n0)","v":2.1392577767623608},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",T59:T86)),\n0)","v":1.984069746630186},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",U59:U86)),\n0)","v":1.8401395111209449},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",V59:V86)),\n0)","v":1.7066503968116669},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",W59:W86)),\n0)","v":1.5828449741634738},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",X59:X86)),\n0)","v":1.4680207597965629},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",Y59:Y86)),\n0)","v":1.3615262305347555},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",Z59:Z86)),\n0)","v":1.2627571266029458},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AA59:AA86)),\n0)","v":1.1711530230014351},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AB59:AB86)),\n0)","v":1.0861941496028302},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AC59:AC86)),\n0)","v":1.0073984419284292},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AD59:AD86)),\n0)","v":0.93431880586993565},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AE59:AE86)),\n0)","v":0.86654058083627816},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AF59:AF86)),\n0)","v":0.80367918693119433},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AG59:AG86)),\n0)","v":0.74537794281145187},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AH59:AH86)),\n0)","v":0.69130604184402944},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AI59:AI86)),\n0)","v":0.64115667507879037},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AJ59:AJ86)),\n0)","v":0.5946452903862175},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AK59:AK86)),\n0)","v":0.55150797788240358},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AL59:AL86)),\n0)","v":0.51149997248004331},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AM59:AM86)),\n0)","v":0.47439426506876797},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AN59:AN86)),\n0)","v":0.43998031444452723},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C58,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C59:$C86,\"Depreciation ($MM)\",AO59:AO86)),\n0)","v":0.40806285267939196}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E98=Announcement_Year,\"Ancmt Yr\",\nIF(E98=Base_Year,\"Base Yr\",\nIF(E98=Standard_Year,\"Std Yr\",\nIF(E98=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG3",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F98,0,-1)+1","v":2012},{"$f":"OFFSET(G98,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE98,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":213.15379999999999},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":213.15379999999999},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":213.15379999999999},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":213.15379999999999},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":213.15379999999999},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":213.15379999999999},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":213.15379999999999},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO100,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.56626613876119603},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37425620978894347},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43812810755577702},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61683903306315302},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64409605748373477},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.67135308190431642},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.67806661272335955},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C99,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E100*E101","v":120.70177928827621},{"$f":"F100*F101","v":79.774133290110498},{"$f":"G100*G101","v":93.388671012322575},{"$f":"H100*H101","v":131.48158388573671},{"$f":"I100*I101","v":137.29152221767649},{"$f":"J100*J101","v":143.10146054961626},{"$f":"K100*K101","v":144.53247515511242},{"$f":"L100*L101","v":0},{"$f":"M100*M101","v":0},{"$f":"N100*N101","v":0},{"$f":"O100*O101","v":0},{"$f":"P100*P101","v":0},{"$f":"Q100*Q101","v":0},{"$f":"R100*R101","v":0},{"$f":"S100*S101","v":0},{"$f":"T100*T101","v":0},{"$f":"U100*U101","v":0},{"$f":"V100*V101","v":0},{"$f":"W100*W101","v":0},{"$f":"X100*X101","v":0},{"$f":"Y100*Y101","v":0},{"$f":"Z100*Z101","v":0},{"$f":"AA100*AA101","v":0},{"$f":"AB100*AB101","v":0},{"$f":"AC100*AC101","v":0},{"$f":"AD100*AD101","v":0},{"$f":"AE100*AE101","v":0},{"$f":"AF100*AF101","v":0},{"$f":"AG100*AG101","v":0},{"$f":"AH100*AH101","v":0},{"$f":"AI100*AI101","v":0},{"$f":"AJ100*AJ101","v":0},{"$f":"AK100*AK101","v":0},{"$f":"AL100*AL101","v":0},{"$f":"AM100*AM101","v":0},{"$f":"AN100*AN101","v":0},{"$f":"AO100*AO101","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E103,\nOFFSET(E103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":85.85139241765377},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F103,\nOFFSET(F103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":56.740840625973362},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G103,\nOFFSET(G103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":66.424434583466152},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H103,\nOFFSET(H103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":93.518729553354959},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I103,\nOFFSET(I103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":97.651156586319004},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J103,\nOFFSET(J103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":101.78358361928304},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K103,\nOFFSET(K103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":102.80141945547587},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L103,\nOFFSET(L103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M103,\nOFFSET(M103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N103,\nOFFSET(N103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O103,\nOFFSET(O103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P103,\nOFFSET(P103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q103,\nOFFSET(Q103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R103,\nOFFSET(R103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S103,\nOFFSET(S103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T103,\nOFFSET(T103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U103,\nOFFSET(U103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V103,\nOFFSET(V103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W103,\nOFFSET(W103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X103,\nOFFSET(X103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y103,\nOFFSET(Y103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z103,\nOFFSET(Z103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA103,\nOFFSET(AA103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB103,\nOFFSET(AB103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC103,\nOFFSET(AC103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD103,\nOFFSET(AD103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE103,\nOFFSET(AE103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF103,\nOFFSET(AF103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG103,\nOFFSET(AG103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH103,\nOFFSET(AH103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI103,\nOFFSET(AI103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ103,\nOFFSET(AJ103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK103,\nOFFSET(AK103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL103,\nOFFSET(AL103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM103,\nOFFSET(AM103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN103,\nOFFSET(AN103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO103,\nOFFSET(AO103,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E104,\nOFFSET(E104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.2245622750896681},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F104,\nOFFSET(F104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.7920946651538676},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G104,\nOFFSET(G104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.2686034854312904},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H104,\nOFFSET(H104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.6018554360007853},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I104,\nOFFSET(I104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.8052032776186779},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J104,\nOFFSET(J104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.0085511192365697},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K104,\nOFFSET(K104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.0586366304289356},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L104,\nOFFSET(L104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M104,\nOFFSET(M104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N104,\nOFFSET(N104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O104,\nOFFSET(O104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P104,\nOFFSET(P104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q104,\nOFFSET(Q104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R104,\nOFFSET(R104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S104,\nOFFSET(S104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T104,\nOFFSET(T104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U104,\nOFFSET(U104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V104,\nOFFSET(V104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W104,\nOFFSET(W104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X104,\nOFFSET(X104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y104,\nOFFSET(Y104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z104,\nOFFSET(Z104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA104,\nOFFSET(AA104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB104,\nOFFSET(AB104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC104,\nOFFSET(AC104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD104,\nOFFSET(AD104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE104,\nOFFSET(AE104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF104,\nOFFSET(AF104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG104,\nOFFSET(AG104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH104,\nOFFSET(AH104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI104,\nOFFSET(AI104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ104,\nOFFSET(AJ104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK104,\nOFFSET(AK104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL104,\nOFFSET(AL104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM104,\nOFFSET(AM104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN104,\nOFFSET(AN104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO104,\nOFFSET(AO104,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C99,((MATCH($C99,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C99,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":220.4836},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":220.4836},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":220.4836},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":220.4836},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":220.4836},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":220.4836},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":220.4836},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO107,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45301291100895685},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29940496783115478},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35050248604462164},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49347122645052244},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51527684598698786},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.53708246552345318},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.54245329017868771},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C106,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E107*E108","v":99.881917465734432},{"$f":"F107*F108","v":66.013885165297197},{"$f":"G107*G108","v":77.280049932067939},{"$f":"H107*H108","v":108.80231250422641},{"$f":"I107*I108","v":113.61009399985663},{"$f":"J107*J108","v":118.41787549548684},{"$f":"K107*K108","v":119.60205425044171},{"$f":"L107*L108","v":0},{"$f":"M107*M108","v":0},{"$f":"N107*N108","v":0},{"$f":"O107*O108","v":0},{"$f":"P107*P108","v":0},{"$f":"Q107*Q108","v":0},{"$f":"R107*R108","v":0},{"$f":"S107*S108","v":0},{"$f":"T107*T108","v":0},{"$f":"U107*U108","v":0},{"$f":"V107*V108","v":0},{"$f":"W107*W108","v":0},{"$f":"X107*X108","v":0},{"$f":"Y107*Y108","v":0},{"$f":"Z107*Z108","v":0},{"$f":"AA107*AA108","v":0},{"$f":"AB107*AB108","v":0},{"$f":"AC107*AC108","v":0},{"$f":"AD107*AD108","v":0},{"$f":"AE107*AE108","v":0},{"$f":"AF107*AF108","v":0},{"$f":"AG107*AG108","v":0},{"$f":"AH107*AH108","v":0},{"$f":"AI107*AI108","v":0},{"$f":"AJ107*AJ108","v":0},{"$f":"AK107*AK108","v":0},{"$f":"AL107*AL108","v":0},{"$f":"AM107*AM108","v":0},{"$f":"AN107*AN108","v":0},{"$f":"AO107*AO108","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E110,\nOFFSET(E110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":71.159094557342016},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F110,\nOFFSET(F110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":47.030417674815112},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G110,\nOFFSET(G110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":55.056796265437008},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H110,\nOFFSET(H110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.514271251368328},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I110,\nOFFSET(I110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":80.939489616604035},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J110,\nOFFSET(J110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":84.364707981839715},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K110,\nOFFSET(K110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":85.208355061658125},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L110,\nOFFSET(L110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M110,\nOFFSET(M110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N110,\nOFFSET(N110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O110,\nOFFSET(O110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P110,\nOFFSET(P110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q110,\nOFFSET(Q110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R110,\nOFFSET(R110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S110,\nOFFSET(S110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T110,\nOFFSET(T110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U110,\nOFFSET(U110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V110,\nOFFSET(V110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W110,\nOFFSET(W110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X110,\nOFFSET(X110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y110,\nOFFSET(Y110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z110,\nOFFSET(Z110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA110,\nOFFSET(AA110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB110,\nOFFSET(AB110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC110,\nOFFSET(AC110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD110,\nOFFSET(AD110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE110,\nOFFSET(AE110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF110,\nOFFSET(AF110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG110,\nOFFSET(AG110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH110,\nOFFSET(AH110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI110,\nOFFSET(AI110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ110,\nOFFSET(AJ110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK110,\nOFFSET(AK110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL110,\nOFFSET(AL110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM110,\nOFFSET(AM110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN110,\nOFFSET(AN110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO110,\nOFFSET(AO110,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E111,\nOFFSET(E111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.3796498200717346},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F111,\nOFFSET(F111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.233675732123094},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G111,\nOFFSET(G111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.6148827883450325},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H111,\nOFFSET(H111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.6814843488006281},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I111,\nOFFSET(I111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.8441626220949425},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J111,\nOFFSET(J111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.0068408953892565},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K111,\nOFFSET(K111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.0469093043431492},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L111,\nOFFSET(L111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M111,\nOFFSET(M111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N111,\nOFFSET(N111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O111,\nOFFSET(O111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P111,\nOFFSET(P111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q111,\nOFFSET(Q111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R111,\nOFFSET(R111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S111,\nOFFSET(S111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T111,\nOFFSET(T111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U111,\nOFFSET(U111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V111,\nOFFSET(V111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W111,\nOFFSET(W111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X111,\nOFFSET(X111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y111,\nOFFSET(Y111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z111,\nOFFSET(Z111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA111,\nOFFSET(AA111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB111,\nOFFSET(AB111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC111,\nOFFSET(AC111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD111,\nOFFSET(AD111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE111,\nOFFSET(AE111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF111,\nOFFSET(AF111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG111,\nOFFSET(AG111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH111,\nOFFSET(AH111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI111,\nOFFSET(AI111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ111,\nOFFSET(AJ111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK111,\nOFFSET(AK111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL111,\nOFFSET(AL111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM111,\nOFFSET(AM111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN111,\nOFFSET(AN111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO111,\nOFFSET(AO111,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C106,((MATCH($C106,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C106,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":233.4682},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":233.4682},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":233.4682},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":233.4682},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":233.4682},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":233.4682},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":233.4682},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO114,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11325322775223921},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.4851241957788694E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.762562151115541E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12336780661263061},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12881921149674697},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13427061638086329},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13561332254467193},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C113,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E114*E115","v":26.441027227505334},{"$f":"F114*F115","v":17.475384727649402},{"$f":"G114*G115","v":20.457796128090735},{"$f":"H114*H115","v":28.802459747798967},{"$f":"I114*I115","v":30.07518943356482},{"$f":"J114*J115","v":31.347919119330669},{"$f":"K114*K115","v":31.661398310523975},{"$f":"L114*L115","v":0},{"$f":"M114*M115","v":0},{"$f":"N114*N115","v":0},{"$f":"O114*O115","v":0},{"$f":"P114*P115","v":0},{"$f":"Q114*Q115","v":0},{"$f":"R114*R115","v":0},{"$f":"S114*S115","v":0},{"$f":"T114*T115","v":0},{"$f":"U114*U115","v":0},{"$f":"V114*V115","v":0},{"$f":"W114*W115","v":0},{"$f":"X114*X115","v":0},{"$f":"Y114*Y115","v":0},{"$f":"Z114*Z115","v":0},{"$f":"AA114*AA115","v":0},{"$f":"AB114*AB115","v":0},{"$f":"AC114*AC115","v":0},{"$f":"AD114*AD115","v":0},{"$f":"AE114*AE115","v":0},{"$f":"AF114*AF115","v":0},{"$f":"AG114*AG115","v":0},{"$f":"AH114*AH115","v":0},{"$f":"AI114*AI115","v":0},{"$f":"AJ114*AJ115","v":0},{"$f":"AK114*AK115","v":0},{"$f":"AL114*AL115","v":0},{"$f":"AM114*AM115","v":0},{"$f":"AN114*AN115","v":0},{"$f":"AO114*AO115","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E117,\nOFFSET(E117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.887197416254704},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F117,\nOFFSET(F117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.482912953274749},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G117,\nOFFSET(G117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.613291338802348},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H117,\nOFFSET(H117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.574001858918471},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I117,\nOFFSET(I117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.483130563554486},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J117,\nOFFSET(J117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.392259268190497},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K117,\nOFFSET(K117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.616181860872402},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L117,\nOFFSET(L117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M117,\nOFFSET(M117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N117,\nOFFSET(N117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O117,\nOFFSET(O117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P117,\nOFFSET(P117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q117,\nOFFSET(Q117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R117,\nOFFSET(R117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S117,\nOFFSET(S117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T117,\nOFFSET(T117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U117,\nOFFSET(U117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V117,\nOFFSET(V117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W117,\nOFFSET(W117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X117,\nOFFSET(X117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y117,\nOFFSET(Y117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z117,\nOFFSET(Z117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA117,\nOFFSET(AA117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB117,\nOFFSET(AB117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC117,\nOFFSET(AC117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD117,\nOFFSET(AD117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE117,\nOFFSET(AE117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF117,\nOFFSET(AF117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG117,\nOFFSET(AG117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH117,\nOFFSET(AH117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI117,\nOFFSET(AI117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ117,\nOFFSET(AJ117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK117,\nOFFSET(AK117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL117,\nOFFSET(AL117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM117,\nOFFSET(AM117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN117,\nOFFSET(AN117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO117,\nOFFSET(AO117,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E118,\nOFFSET(E118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.84491245501793366},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F118,\nOFFSET(F118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.5584189330307735},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G118,\nOFFSET(G118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.65372069708625813},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H118,\nOFFSET(H118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.92037108720015703},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I118,\nOFFSET(I118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.96104065552373563},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J118,\nOFFSET(J118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0017102238473141},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K118,\nOFFSET(K118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0117273260857873},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L118,\nOFFSET(L118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M118,\nOFFSET(M118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N118,\nOFFSET(N118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O118,\nOFFSET(O118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P118,\nOFFSET(P118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q118,\nOFFSET(Q118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R118,\nOFFSET(R118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S118,\nOFFSET(S118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T118,\nOFFSET(T118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U118,\nOFFSET(U118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V118,\nOFFSET(V118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W118,\nOFFSET(W118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X118,\nOFFSET(X118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y118,\nOFFSET(Y118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z118,\nOFFSET(Z118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA118,\nOFFSET(AA118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB118,\nOFFSET(AB118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC118,\nOFFSET(AC118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD118,\nOFFSET(AD118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE118,\nOFFSET(AE118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF118,\nOFFSET(AF118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG118,\nOFFSET(AG118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH118,\nOFFSET(AH118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI118,\nOFFSET(AI118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ118,\nOFFSET(AJ118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK118,\nOFFSET(AK118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL118,\nOFFSET(AL118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM118,\nOFFSET(AM118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN118,\nOFFSET(AN118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO118,\nOFFSET(AO118,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C113,((MATCH($C113,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C113,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":235.6088885989229},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":235.6088885989229},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":235.6088885989229},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":235.6088885989229},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":235.6088885989229},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":235.6088885989229},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":235.6088885989229},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":234.28038579262511},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":215.13366320721153},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":197.55171944236594},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":181.40667189330432},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":166.58108924739432},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":152.96713734525315},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":140.46579484692347},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":128.98613299826042},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":118.44465425889645},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":108.76468498128182},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":99.875817723440491},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":91.713399139092047},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":84.218059720299024},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.335281972213551},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":71.015003879034325},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":65.211254776975508},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":59.881820985763191},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.987938766623124},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":50.494012373484217},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":46.367355146637642},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":42.577951765691161},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":39.098239932561384},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.902909896570556},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.968720363490263},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.27432944954251},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.800139450799335},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":25.528154298907783},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.441848666342082},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.52604776911722},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO121,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.766816992706993}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3696945577011863},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3833915032781983},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3972254183109802},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.41119767249409},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4253096492190309},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4395627457112212},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4539583731683334},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4684979569000167},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.483182936469017},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4980147658337071},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5129949134920442},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5281248626269646},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5434061112532342},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5588401723657666},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5744285740894242},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5901728598303184},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6060745884286216},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6221353343129079},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6383566876560369},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6547402545325973},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6712876570779234},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6880005336487027},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7048805389851898},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7219293443750416},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7391486378187921},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.75654012419698},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7741055254389499},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7918465806933395},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8097650465002728},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C120,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8278626969652756}]
[null,null,"Revenues ($MM)",null,{"$f":"E121*E122","v":0},{"$f":"F121*F122","v":0},{"$f":"G121*G122","v":0},{"$f":"H121*H122","v":0},{"$f":"I121*I122","v":0},{"$f":"J121*J122","v":0},{"$f":"K121*K122","v":0},{"$f":"L121*L122","v":320.89256939629297},{"$f":"M121*M122","v":297.61408174996996},{"$f":"N121*N122","v":276.02428383591314},{"$f":"O121*O122","v":256.00067315073011},{"$f":"P121*P122","v":237.42963388172768},{"$f":"Q121*Q122","v":220.20579224031812},{"$f":"R121*R122","v":204.23141856142973},{"$f":"S121*S122","v":189.41587277637925},{"$f":"T121*T122","v":175.67509011276749},{"$f":"U121*U122","v":162.93110410321179},{"$f":"V121*V122","v":151.11160419642403},{"$f":"W121*W122","v":140.14952546047701},{"$f":"X121*X122","v":129.98266805019935},{"$f":"Y121*Y122","v":120.55334427952053},{"$f":"Z121*Z122","v":111.80805129622294},{"$f":"AA121*AA122","v":103.69716750182666},{"$f":"AB121*AB122","v":96.17467099406602},{"$f":"AC121*AC122","v":89.197878434373905},{"$f":"AD121*AD122","v":82.727202858684549},{"$f":"AE121*AE122","v":76.725929057350513},{"$f":"AF121*AF122","v":71.160005249658809},{"$f":"AG121*AG122","v":65.997849870888629},{"$f":"AH121*AH122","v":61.210172375601914},{"$f":"AI121*AI122","v":56.769807040388876},{"$f":"AJ121*AJ122","v":52.6515588230492},{"$f":"AK121*AK122","v":48.83206040360043},{"$f":"AL121*AL122","v":45.289639595950383},{"$f":"AM121*AM122","v":42.004196377915783},{"$f":"AN121*AN122","v":38.957088841843522},{"$f":"AO121*AO122","v":36.131027418708442}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E124,\nOFFSET(E124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F124,\nOFFSET(F124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G124,\nOFFSET(G124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H124,\nOFFSET(H124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I124,\nOFFSET(I124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J124,\nOFFSET(J124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K124,\nOFFSET(K124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L124,\nOFFSET(L124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":230.23143361097678},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M124,\nOFFSET(M124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":213.52977051796327},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N124,\nOFFSET(N124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":198.03969502485958},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O124,\nOFFSET(O124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":183.67331501552857},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P124,\nOFFSET(P124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":170.34911432558403},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q124,\nOFFSET(Q124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":157.99149021216019},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R124,\nOFFSET(R124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":146.53032437698013},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S124,\nOFFSET(S124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":135.90058510866839},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T124,\nOFFSET(T124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":126.04195828682606},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U124,\nOFFSET(U124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":116.89850515415239},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V124,\nOFFSET(V124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":108.41834491477978},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W124,\nOFFSET(W124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":100.55336035785584},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X124,\nOFFSET(X124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":93.258924836053936},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y124,\nOFFSET(Y124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":86.493649049862654},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z124,\nOFFSET(Z124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":80.219146200885547},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA124,\nOFFSET(AA124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.399814181608605},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB124,\nOFFSET(AB124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.002633565760718},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC124,\nOFFSET(AC124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.996980253045315},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD124,\nOFFSET(AD124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":59.354451705172671},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE124,\nOFFSET(AE124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":55.048705787239633},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF124,\nOFFSET(AF124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":51.055311300028031},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG124,\nOFFSET(AG124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":47.351609355128446},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH124,\nOFFSET(AH124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":43.916584806318788},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI124,\nOFFSET(AI124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":40.730747007687626},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ124,\nOFFSET(AJ124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":37.77601922191262},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK124,\nOFFSET(AK124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.035636051186856},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL124,\nOFFSET(AL124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.494048308806285},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM124,\nOFFSET(AM124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.1368347916512},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN124,\nOFFSET(AN124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.950620452950368},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO124,\nOFFSET(AO124,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":25.923000511032875}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E125,\nOFFSET(E125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F125,\nOFFSET(F125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G125,\nOFFSET(G125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H125,\nOFFSET(H125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I125,\nOFFSET(I125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J125,\nOFFSET(J125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K125,\nOFFSET(K125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L125,\nOFFSET(L125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.21844599346645},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M125,\nOFFSET(M125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.4771699668166569},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N125,\nOFFSET(N125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.7896682761115894},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O125,\nOFFSET(O125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.1520399733880904},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P125,\nOFFSET(P125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.5606670968834662},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q125,\nOFFSET(Q125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.0121941423869529},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R125,\nOFFSET(R125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.5035090237995394},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S125,\nOFFSET(S125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.0317254148705866},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T125,\nOFFSET(T125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.594166371916633},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U125,\nOFFSET(U125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.1883491445961889},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V125,\nOFFSET(V125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.8119710885554552},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W125,\nOFFSET(W125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.4628966000120149},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X125,\nOFFSET(X125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.13914499814212},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y125,\nOFFSET(Y125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.8388792865151307},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z125,\nOFFSET(Z125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.5603957298064475},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA125,\nOFFSET(AA125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.3021141866462336},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB125,\nOFFSET(AB125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.0625691437516376},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC125,\nOFFSET(AC125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8404014004693403},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD125,\nOFFSET(AD125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.6343503565457667},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE125,\nOFFSET(AE125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.4432468593650509},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF125,\nOFFSET(AF125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.2660065700693282},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG125,\nOFFSET(AG125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1016238109201075},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH125,\nOFFSET(AH125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9491658589900831},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI125,\nOFFSET(AI125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.8077676538072762},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ125,\nOFFSET(AJ125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6766268889221765},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK125,\nOFFSET(AK125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.554999459546996},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL125,\nOFFSET(AL125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4421952404365177},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM125,\nOFFSET(AM125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3375741700538422},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN125,\nOFFSET(AN125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2405426188022264},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO125,\nOFFSET(AO125,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C120,((MATCH($C120,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C120,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1505500207160386}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F128,0,-1)+1","v":2012},{"$f":"OFFSET(G128,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",E99:E126)),\n0)","v":1.1325322775223921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",F99:F126)),\n0)","v":0.74851241957788694},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",G99:G126)),\n0)","v":0.87625621511155405},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",H99:H126)),\n0)","v":1.2336780661263063},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",I99:I126)),\n0)","v":1.2881921149674695},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",J99:J126)),\n0)","v":1.3427061638086328},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",K99:K126)),\n0)","v":1.3561332254467191},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",L99:L126)),\n0)","v":1.3696945577011863},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",M99:M126)),\n0)","v":1.3833915032781983},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",N99:N126)),\n0)","v":1.3972254183109802},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",O99:O126)),\n0)","v":1.41119767249409},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",P99:P126)),\n0)","v":1.4253096492190309},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",Q99:Q126)),\n0)","v":1.4395627457112212},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",R99:R126)),\n0)","v":1.4539583731683334},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",S99:S126)),\n0)","v":1.4684979569000167},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",T99:T126)),\n0)","v":1.483182936469017},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",U99:U126)),\n0)","v":1.4980147658337071},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",V99:V126)),\n0)","v":1.5129949134920442},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",W99:W126)),\n0)","v":1.5281248626269646},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",X99:X126)),\n0)","v":1.5434061112532342},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",Y99:Y126)),\n0)","v":1.5588401723657666},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",Z99:Z126)),\n0)","v":1.5744285740894242},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AA99:AA126)),\n0)","v":1.5901728598303184},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AB99:AB126)),\n0)","v":1.6060745884286216},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AC99:AC126)),\n0)","v":1.6221353343129079},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AD99:AD126)),\n0)","v":1.6383566876560369},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AE99:AE126)),\n0)","v":1.6547402545325973},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AF99:AF126)),\n0)","v":1.6712876570779234},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AG99:AG126)),\n0)","v":1.6880005336487027},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AH99:AH126)),\n0)","v":1.7048805389851898},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AI99:AI126)),\n0)","v":1.7219293443750416},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AJ99:AJ126)),\n0)","v":1.7391486378187921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AK99:AK126)),\n0)","v":1.75654012419698},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AL99:AL126)),\n0)","v":1.7741055254389499},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AM99:AM126)),\n0)","v":1.7918465806933395},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AN99:AN126)),\n0)","v":1.8097650465002728},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Unit Sales (MM)\",AO99:AO126)),\n0)","v":1.8278626969652756}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",E99:E126)),\n0)","v":247.02472398151599},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",F99:F126)),\n0)","v":163.26340318305711},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",G99:G126)),\n0)","v":191.12651707248125},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",H99:H126)),\n0)","v":269.0863561377621},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",I99:I126)),\n0)","v":280.97680565109795},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",J99:J126)),\n0)","v":292.8672551644338},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",K99:K126)),\n0)","v":295.7959277160781},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",L99:L126)),\n0)","v":320.89256939629297},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",M99:M126)),\n0)","v":297.61408174996996},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",N99:N126)),\n0)","v":276.02428383591314},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",O99:O126)),\n0)","v":256.00067315073011},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",P99:P126)),\n0)","v":237.42963388172768},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",Q99:Q126)),\n0)","v":220.20579224031812},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",R99:R126)),\n0)","v":204.23141856142973},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",S99:S126)),\n0)","v":189.41587277637925},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",T99:T126)),\n0)","v":175.67509011276749},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",U99:U126)),\n0)","v":162.93110410321179},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",V99:V126)),\n0)","v":151.11160419642403},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",W99:W126)),\n0)","v":140.14952546047701},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",X99:X126)),\n0)","v":129.98266805019935},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",Y99:Y126)),\n0)","v":120.55334427952053},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",Z99:Z126)),\n0)","v":111.80805129622294},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AA99:AA126)),\n0)","v":103.69716750182666},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AB99:AB126)),\n0)","v":96.17467099406602},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AC99:AC126)),\n0)","v":89.197878434373905},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AD99:AD126)),\n0)","v":82.727202858684549},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AE99:AE126)),\n0)","v":76.725929057350513},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AF99:AF126)),\n0)","v":71.160005249658809},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AG99:AG126)),\n0)","v":65.997849870888629},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AH99:AH126)),\n0)","v":61.210172375601914},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AI99:AI126)),\n0)","v":56.769807040388876},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AJ99:AJ126)),\n0)","v":52.6515588230492},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AK99:AK126)),\n0)","v":48.83206040360043},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AL99:AL126)),\n0)","v":45.289639595950383},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AM99:AM126)),\n0)","v":42.004196377915783},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AN99:AN126)),\n0)","v":38.957088841843522},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Revenues ($MM)\",AO99:AO126)),\n0)","v":36.131027418708442}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",E100:E127)),\n0)","v":175.89768439125049},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",F100:F127)),\n0)","v":116.25417125406322},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",G100:G127)),\n0)","v":136.09452218770551},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",H100:H127)),\n0)","v":191.60700266364177},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",I100:I127)),\n0)","v":200.07377676647752},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",J100:J127)),\n0)","v":208.54055086931325},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",K100:K127)),\n0)","v":210.62595637800638},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",L100:L127)),\n0)","v":230.23143361097678},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",M100:M127)),\n0)","v":213.52977051796327},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",N100:N127)),\n0)","v":198.03969502485958},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",O100:O127)),\n0)","v":183.67331501552857},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",P100:P127)),\n0)","v":170.34911432558403},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",Q100:Q127)),\n0)","v":157.99149021216019},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",R100:R127)),\n0)","v":146.53032437698013},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",S100:S127)),\n0)","v":135.90058510866839},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",T100:T127)),\n0)","v":126.04195828682606},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",U100:U127)),\n0)","v":116.89850515415239},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",V100:V127)),\n0)","v":108.41834491477978},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",W100:W127)),\n0)","v":100.55336035785584},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",X100:X127)),\n0)","v":93.258924836053936},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",Y100:Y127)),\n0)","v":86.493649049862654},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",Z100:Z127)),\n0)","v":80.219146200885547},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AA100:AA127)),\n0)","v":74.399814181608605},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AB100:AB127)),\n0)","v":69.002633565760718},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AC100:AC127)),\n0)","v":63.996980253045315},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AD100:AD127)),\n0)","v":59.354451705172671},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AE100:AE127)),\n0)","v":55.048705787239633},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AF100:AF127)),\n0)","v":51.055311300028031},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AG100:AG127)),\n0)","v":47.351609355128446},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AH100:AH127)),\n0)","v":43.916584806318788},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AI100:AI127)),\n0)","v":40.730747007687626},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AJ100:AJ127)),\n0)","v":37.77601922191262},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AK100:AK127)),\n0)","v":35.035636051186856},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AL100:AL127)),\n0)","v":32.494048308806285},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AM100:AM127)),\n0)","v":30.1368347916512},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AN100:AN127)),\n0)","v":27.950620452950368},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C100:$C127,\"Mats, Lab, Ovrhd ($MM)\",AO100:AO127)),\n0)","v":25.923000511032875}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",E99:E126)),\n0)","v":8.4491245501793362},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",F99:F126)),\n0)","v":5.5841893303077343},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",G99:G126)),\n0)","v":6.5372069708625808},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",H99:H126)),\n0)","v":9.2037108720015706},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",I99:I126)),\n0)","v":9.6104065552373559},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",J99:J126)),\n0)","v":10.017102238473139},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",K99:K126)),\n0)","v":10.117273260857871},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",L99:L126)),\n0)","v":10.21844599346645},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",M99:M126)),\n0)","v":9.4771699668166569},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",N99:N126)),\n0)","v":8.7896682761115894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",O99:O126)),\n0)","v":8.1520399733880904},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",P99:P126)),\n0)","v":7.5606670968834662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",Q99:Q126)),\n0)","v":7.0121941423869529},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",R99:R126)),\n0)","v":6.5035090237995394},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",S99:S126)),\n0)","v":6.0317254148705866},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",T99:T126)),\n0)","v":5.594166371916633},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",U99:U126)),\n0)","v":5.1883491445961889},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",V99:V126)),\n0)","v":4.8119710885554552},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",W99:W126)),\n0)","v":4.4628966000120149},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",X99:X126)),\n0)","v":4.13914499814212},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",Y99:Y126)),\n0)","v":3.8388792865151307},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",Z99:Z126)),\n0)","v":3.5603957298064475},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AA99:AA126)),\n0)","v":3.3021141866462336},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AB99:AB126)),\n0)","v":3.0625691437516376},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AC99:AC126)),\n0)","v":2.8404014004693403},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AD99:AD126)),\n0)","v":2.6343503565457667},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AE99:AE126)),\n0)","v":2.4432468593650509},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AF99:AF126)),\n0)","v":2.2660065700693282},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AG99:AG126)),\n0)","v":2.1016238109201075},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AH99:AH126)),\n0)","v":1.9491658589900831},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AI99:AI126)),\n0)","v":1.8077676538072762},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AJ99:AJ126)),\n0)","v":1.6766268889221765},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AK99:AK126)),\n0)","v":1.554999459546996},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AL99:AL126)),\n0)","v":1.4421952404365177},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AM99:AM126)),\n0)","v":1.3375741700538422},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AN99:AN126)),\n0)","v":1.2405426188022264},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C98,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C99:$C126,\"Depreciation ($MM)\",AO99:AO126)),\n0)","v":1.1505500207160386}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E138=Announcement_Year,\"Ancmt Yr\",\nIF(E138=Base_Year,\"Base Yr\",\nIF(E138=Standard_Year,\"Std Yr\",\nIF(E138=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG4",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F138,0,-1)+1","v":2012},{"$f":"OFFSET(G138,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE138,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":159.9692},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":159.9692},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":159.9692},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":159.9692},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":159.9692},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":159.9692},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":159.9692},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO140,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4368879702700794},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.94966696546796769},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1117405122639332},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.565215585979532},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6343796906547161},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7035437953299},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7205792332831991},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C139,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E140*E141","v":229.85781909372838},{"$f":"F140*F141","v":151.91746473233843},{"$f":"G140*G141","v":177.84424035445159},{"$f":"H140*H141","v":250.38628511667696},{"$f":"I140*I141","v":261.4504116102824},{"$f":"J140*J141","v":272.51453810388784},{"$f":"K140*K141","v":275.23968348492673},{"$f":"L140*L141","v":0},{"$f":"M140*M141","v":0},{"$f":"N140*N141","v":0},{"$f":"O140*O141","v":0},{"$f":"P140*P141","v":0},{"$f":"Q140*Q141","v":0},{"$f":"R140*R141","v":0},{"$f":"S140*S141","v":0},{"$f":"T140*T141","v":0},{"$f":"U140*U141","v":0},{"$f":"V140*V141","v":0},{"$f":"W140*W141","v":0},{"$f":"X140*X141","v":0},{"$f":"Y140*Y141","v":0},{"$f":"Z140*Z141","v":0},{"$f":"AA140*AA141","v":0},{"$f":"AB140*AB141","v":0},{"$f":"AC140*AC141","v":0},{"$f":"AD140*AD141","v":0},{"$f":"AE140*AE141","v":0},{"$f":"AF140*AF141","v":0},{"$f":"AG140*AG141","v":0},{"$f":"AH140*AH141","v":0},{"$f":"AI140*AI141","v":0},{"$f":"AJ140*AJ141","v":0},{"$f":"AK140*AK141","v":0},{"$f":"AL140*AL141","v":0},{"$f":"AM140*AM141","v":0},{"$f":"AN140*AN141","v":0},{"$f":"AO140*AO141","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E143,\nOFFSET(E143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":163.49066222256158},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F143,\nOFFSET(F143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":108.05413107193414},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G143,\nOFFSET(G143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":126.49503394166254},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H143,\nOFFSET(H143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":178.09191667515282},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I143,\nOFFSET(I143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":185.96148306400011},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J143,\nOFFSET(J143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":193.83104945284737},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K143,\nOFFSET(K143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":195.76935994737585},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L143,\nOFFSET(L143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M143,\nOFFSET(M143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N143,\nOFFSET(N143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O143,\nOFFSET(O143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P143,\nOFFSET(P143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q143,\nOFFSET(Q143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R143,\nOFFSET(R143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S143,\nOFFSET(S143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T143,\nOFFSET(T143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U143,\nOFFSET(U143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V143,\nOFFSET(V143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W143,\nOFFSET(W143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X143,\nOFFSET(X143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y143,\nOFFSET(Y143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z143,\nOFFSET(Z143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA143,\nOFFSET(AA143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB143,\nOFFSET(AB143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC143,\nOFFSET(AC143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD143,\nOFFSET(AD143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE143,\nOFFSET(AE143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF143,\nOFFSET(AF143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG143,\nOFFSET(AG143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH143,\nOFFSET(AH143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI143,\nOFFSET(AI143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ143,\nOFFSET(AJ143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK143,\nOFFSET(AK143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL143,\nOFFSET(AL143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM143,\nOFFSET(AM143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN143,\nOFFSET(AN143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO143,\nOFFSET(AO143,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E144,\nOFFSET(E144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.0450236682804928},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F144,\nOFFSET(F144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.3171112656318442},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G144,\nOFFSET(G144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.2245484124058059},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H144,\nOFFSET(H144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.7635199790836928},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I144,\nOFFSET(I144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.150764406359885},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J144,\nOFFSET(J144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.5380088336360735},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K144,\nOFFSET(K144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.6333889219724362},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L144,\nOFFSET(L144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M144,\nOFFSET(M144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N144,\nOFFSET(N144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O144,\nOFFSET(O144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P144,\nOFFSET(P144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q144,\nOFFSET(Q144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R144,\nOFFSET(R144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S144,\nOFFSET(S144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T144,\nOFFSET(T144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U144,\nOFFSET(U144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V144,\nOFFSET(V144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W144,\nOFFSET(W144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X144,\nOFFSET(X144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y144,\nOFFSET(Y144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z144,\nOFFSET(Z144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA144,\nOFFSET(AA144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB144,\nOFFSET(AB144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC144,\nOFFSET(AC144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD144,\nOFFSET(AD144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE144,\nOFFSET(AE144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF144,\nOFFSET(AF144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG144,\nOFFSET(AG144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH144,\nOFFSET(AH144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI144,\nOFFSET(AI144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ144,\nOFFSET(AJ144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK144,\nOFFSET(AK144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL144,\nOFFSET(AL144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM144,\nOFFSET(AM144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN144,\nOFFSET(AN144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO144,\nOFFSET(AO144,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C139,((MATCH($C139,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C139,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":173.32900000000001},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":173.32900000000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":173.32900000000001},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":173.32900000000001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":173.32900000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":173.32900000000001},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":173.32900000000001},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO147,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1495103762160637},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.75973357237437422},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.88939240981114664},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2521724687836258},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3075037525237729},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3628350362639201},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3764633866265594},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C146,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E147*E148","v":199.24348399915411},{"$f":"F147*F148","v":131.68386036607791},{"$f":"G147*G148","v":154.15749700015624},{"$f":"H147*H148","v":217.03780184179709},{"$f":"I147*I148","v":226.62831792119306},{"$f":"J147*J148","v":236.21883400058903},{"$f":"K147*K148","v":238.58102234059493},{"$f":"L147*L148","v":0},{"$f":"M147*M148","v":0},{"$f":"N147*N148","v":0},{"$f":"O147*O148","v":0},{"$f":"P147*P148","v":0},{"$f":"Q147*Q148","v":0},{"$f":"R147*R148","v":0},{"$f":"S147*S148","v":0},{"$f":"T147*T148","v":0},{"$f":"U147*U148","v":0},{"$f":"V147*V148","v":0},{"$f":"W147*W148","v":0},{"$f":"X147*X148","v":0},{"$f":"Y147*Y148","v":0},{"$f":"Z147*Z148","v":0},{"$f":"AA147*AA148","v":0},{"$f":"AB147*AB148","v":0},{"$f":"AC147*AC148","v":0},{"$f":"AD147*AD148","v":0},{"$f":"AE147*AE148","v":0},{"$f":"AF147*AF148","v":0},{"$f":"AG147*AG148","v":0},{"$f":"AH147*AH148","v":0},{"$f":"AI147*AI148","v":0},{"$f":"AJ147*AJ148","v":0},{"$f":"AK147*AK148","v":0},{"$f":"AL147*AL148","v":0},{"$f":"AM147*AM148","v":0},{"$f":"AN147*AN148","v":0},{"$f":"AO147*AO148","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E150,\nOFFSET(E150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":142.25314822892344},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F150,\nOFFSET(F150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":94.017848574119824},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G150,\nOFFSET(G150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":110.06326947914717},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H150,\nOFFSET(H150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":154.95769285389503},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I150,\nOFFSET(I150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":161.80499886386212},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J150,\nOFFSET(J150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":168.65230487382919},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K150,\nOFFSET(K150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":170.3388279225675},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L150,\nOFFSET(L150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M150,\nOFFSET(M150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N150,\nOFFSET(N150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O150,\nOFFSET(O150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P150,\nOFFSET(P150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q150,\nOFFSET(Q150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R150,\nOFFSET(R150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S150,\nOFFSET(S150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T150,\nOFFSET(T150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U150,\nOFFSET(U150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V150,\nOFFSET(V150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W150,\nOFFSET(W150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X150,\nOFFSET(X150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y150,\nOFFSET(Y150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z150,\nOFFSET(Z150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA150,\nOFFSET(AA150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB150,\nOFFSET(AB150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC150,\nOFFSET(AC150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD150,\nOFFSET(AD150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE150,\nOFFSET(AE150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF150,\nOFFSET(AF150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG150,\nOFFSET(AG150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH150,\nOFFSET(AH150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI150,\nOFFSET(AI150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ150,\nOFFSET(AJ150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK150,\nOFFSET(AK150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL150,\nOFFSET(AL150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM150,\nOFFSET(AM150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN150,\nOFFSET(AN150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO150,\nOFFSET(AO150,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E151,\nOFFSET(E151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.4360189346243963},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F151,\nOFFSET(F151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.2536890125054772},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G151,\nOFFSET(G151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.9796387299246456},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H151,\nOFFSET(H151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.0108159832669568},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I151,\nOFFSET(I151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.3206115250879087},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J151,\nOFFSET(J151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.6304070669088615},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K151,\nOFFSET(K151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.7067111375779502},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L151,\nOFFSET(L151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M151,\nOFFSET(M151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N151,\nOFFSET(N151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O151,\nOFFSET(O151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P151,\nOFFSET(P151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q151,\nOFFSET(Q151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R151,\nOFFSET(R151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S151,\nOFFSET(S151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T151,\nOFFSET(T151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U151,\nOFFSET(U151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V151,\nOFFSET(V151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W151,\nOFFSET(W151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X151,\nOFFSET(X151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y151,\nOFFSET(Y151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z151,\nOFFSET(Z151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA151,\nOFFSET(AA151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB151,\nOFFSET(AB151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC151,\nOFFSET(AC151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD151,\nOFFSET(AD151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE151,\nOFFSET(AE151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF151,\nOFFSET(AF151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG151,\nOFFSET(AG151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH151,\nOFFSET(AH151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI151,\nOFFSET(AI151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ151,\nOFFSET(AJ151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK151,\nOFFSET(AK151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL151,\nOFFSET(AL151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM151,\nOFFSET(AM151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN151,\nOFFSET(AN151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO151,\nOFFSET(AO151,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C146,((MATCH($C146,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C146,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":196.75219999999999},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":196.75219999999999},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":196.75219999999999},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":196.75219999999999},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":196.75219999999999},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":196.75219999999999},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":196.75219999999999},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO154,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28737759405401592},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18993339309359356},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22234810245278666},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.31304311719590644},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32687593813094323},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34070875906598003},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34411584665663986},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C153,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E154*E155","v":56.542173860834545},{"$f":"F154*F155","v":37.369812944629338},{"$f":"G154*G155","v":43.747478323411165},{"$f":"H154*H155","v":61.591922003152419},{"$f":"I154*I155","v":64.313559954326962},{"$f":"J154*J155","v":67.035197905501505},{"$f":"K154*K155","v":67.705549884556532},{"$f":"L154*L155","v":0},{"$f":"M154*M155","v":0},{"$f":"N154*N155","v":0},{"$f":"O154*O155","v":0},{"$f":"P154*P155","v":0},{"$f":"Q154*Q155","v":0},{"$f":"R154*R155","v":0},{"$f":"S154*S155","v":0},{"$f":"T154*T155","v":0},{"$f":"U154*U155","v":0},{"$f":"V154*V155","v":0},{"$f":"W154*W155","v":0},{"$f":"X154*X155","v":0},{"$f":"Y154*Y155","v":0},{"$f":"Z154*Z155","v":0},{"$f":"AA154*AA155","v":0},{"$f":"AB154*AB155","v":0},{"$f":"AC154*AC155","v":0},{"$f":"AD154*AD155","v":0},{"$f":"AE154*AE155","v":0},{"$f":"AF154*AF155","v":0},{"$f":"AG154*AG155","v":0},{"$f":"AH154*AH155","v":0},{"$f":"AI154*AI155","v":0},{"$f":"AJ154*AJ155","v":0},{"$f":"AK154*AK155","v":0},{"$f":"AL154*AL155","v":0},{"$f":"AM154*AM155","v":0},{"$f":"AN154*AN155","v":0},{"$f":"AO154*AO155","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E157,\nOFFSET(E157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":40.586647401295046},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F157,\nOFFSET(F157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.824497854805966},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G157,\nOFFSET(G157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":31.402462200661496},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H157,\nOFFSET(H157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":44.211416902058197},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I157,\nOFFSET(I157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":46.165041114494407},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J157,\nOFFSET(J157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.118665326930625},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K157,\nOFFSET(K157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.599851980199929},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L157,\nOFFSET(L157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M157,\nOFFSET(M157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N157,\nOFFSET(N157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O157,\nOFFSET(O157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P157,\nOFFSET(P157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q157,\nOFFSET(Q157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R157,\nOFFSET(R157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S157,\nOFFSET(S157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T157,\nOFFSET(T157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U157,\nOFFSET(U157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V157,\nOFFSET(V157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W157,\nOFFSET(W157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X157,\nOFFSET(X157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y157,\nOFFSET(Y157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z157,\nOFFSET(Z157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA157,\nOFFSET(AA157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB157,\nOFFSET(AB157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC157,\nOFFSET(AC157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD157,\nOFFSET(AD157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE157,\nOFFSET(AE157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF157,\nOFFSET(AF157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG157,\nOFFSET(AG157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH157,\nOFFSET(AH157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI157,\nOFFSET(AI157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ157,\nOFFSET(AJ157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK157,\nOFFSET(AK157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL157,\nOFFSET(AL157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM157,\nOFFSET(AM157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN157,\nOFFSET(AN157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO157,\nOFFSET(AO157,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E158,\nOFFSET(E158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6090047336560989},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F158,\nOFFSET(F158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0634222531263691},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G158,\nOFFSET(G158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2449096824811612},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H158,\nOFFSET(H158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.752703995816739},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I158,\nOFFSET(I158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.830152881271977},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J158,\nOFFSET(J158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9076017667272149},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K158,\nOFFSET(K158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9266777843944873},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L158,\nOFFSET(L158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M158,\nOFFSET(M158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N158,\nOFFSET(N158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O158,\nOFFSET(O158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P158,\nOFFSET(P158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q158,\nOFFSET(Q158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R158,\nOFFSET(R158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S158,\nOFFSET(S158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T158,\nOFFSET(T158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U158,\nOFFSET(U158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V158,\nOFFSET(V158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W158,\nOFFSET(W158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X158,\nOFFSET(X158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y158,\nOFFSET(Y158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z158,\nOFFSET(Z158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA158,\nOFFSET(AA158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB158,\nOFFSET(AB158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC158,\nOFFSET(AC158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD158,\nOFFSET(AD158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE158,\nOFFSET(AE158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF158,\nOFFSET(AF158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG158,\nOFFSET(AG158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH158,\nOFFSET(AH158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI158,\nOFFSET(AI158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ158,\nOFFSET(AJ158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK158,\nOFFSET(AK158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL158,\nOFFSET(AL158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM158,\nOFFSET(AM158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN158,\nOFFSET(AN158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO158,\nOFFSET(AO158,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C153,((MATCH($C153,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C153,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":199.05838059345467},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":199.05838059345467},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":199.05838059345467},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":199.05838059345467},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":199.05838059345467},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":199.05838059345467},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":199.05838059345467},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":196.87447410250635},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":180.78477488574615},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":166.01001719233972},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":152.4427365391698},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":139.98425105050259},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":128.54394369347403},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":118.0386031733653},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":108.39181869465676},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":99.533424185642929},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":91.398987944165683},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.929343992394507},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.070161731953192},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.771550769271755},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.987698036853146},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":59.676534571049174},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.799429522647422},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":50.3209091746496},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":46.208398923511297},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":42.431986347139123},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.964203636315609},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.779827807062631},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.855697240784309},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.170543217790382},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.704835218856196},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":25.440638869616905},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.361485494552007},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.45225233175843},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.699052537252207},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.089134178742626},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO161,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.610787484208497}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.475570051232062},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.5103257517443827},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.5454290092618264},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.5808832993544448},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.6166921323479895},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.6528590536714693},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.6893876442081841},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.7262815206502662},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.7635443358567691},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.801179779215337},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.8391915770074903},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.877583492777565},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9163593277053406},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9555229209823941},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9950781501922181},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0350289316941401},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0753792210110813},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.1161330132211917},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.1572943433534038},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.1988672867869381},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.2408559596548079},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.2832645192513557},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.326097164443869},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.3693581360883078},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.413051717449191},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.4571822346236827},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.5017540569699195},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.5467715975396183},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.5922393135150141},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C160,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.6381617066501644}]
[null,null,"Revenues ($MM)",null,{"$f":"E161*E162","v":0},{"$f":"F161*F162","v":0},{"$f":"G161*G162","v":0},{"$f":"H161*H162","v":0},{"$f":"I161*I162","v":0},{"$f":"J161*J162","v":0},{"$f":"K161*K162","v":0},{"$f":"L161*L162","v":684.25102604273332},{"$f":"M161*M162","v":634.61345080474587},{"$f":"N161*N162","v":588.57673078177572},{"$f":"O161*O162","v":545.87964938100276},{"$f":"P161*P162","v":506.2799394269785},{"$f":"Q161*Q162","v":469.55290851534221},{"$f":"R161*R162","v":435.49016408740692},{"$f":"S161*S162","v":403.89843099157355},{"$f":"T161*T162","v":374.5984548223056},{"$f":"U161*U162","v":347.42398481410896},{"$f":"V161*V162","v":322.22083051936522},{"$f":"W161*W162","v":298.84598691751887},{"$f":"X161*X162","v":277.1668229914095},{"$f":"Y161*Y162","v":257.06032916665515},{"$f":"Z161*Z162","v":238.41241934398909},{"$f":"AA161*AA162","v":221.11728356421636},{"$f":"AB161*AB162","v":205.07678763275285},{"$f":"AC161*AC162","v":190.19991629715943},{"$f":"AD161*AD162","v":176.40225681821033},{"$f":"AE161*AE162","v":163.60552000423027},{"$f":"AF161*AF162","v":151.73709599100437},{"$f":"AG161*AG162","v":140.72964224671608},{"$f":"AH161*AH162","v":130.52070146421417},{"$f":"AI161*AI162","v":121.05234717249522},{"$f":"AJ161*AJ162","v":112.27085505656753},{"$f":"AK161*AK162","v":104.12639812073606},{"$f":"AL161*AL162","v":96.572763965635929},{"$f":"AM161*AM162","v":89.567092574819085},{"$f":"AN161*AN162","v":83.06963312307002},{"$f":"AO161*AO162","v":77.043518426559672}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E164,\nOFFSET(E164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F164,\nOFFSET(F164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G164,\nOFFSET(G164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H164,\nOFFSET(H164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I164,\nOFFSET(I164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J164,\nOFFSET(J164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K164,\nOFFSET(K164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L164,\nOFFSET(L164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":495.44625746764552},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M164,\nOFFSET(M164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":459.50513360312152},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N164,\nOFFSET(N164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":426.17128422129844},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O164,\nOFFSET(O164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":395.25556998825419},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P164,\nOFFSET(P164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":366.58257229179151},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q164,\nOFFSET(Q164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":339.98959790006239},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R164,\nOFFSET(R164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":315.32575582517529},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S164,\nOFFSET(S164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":292.45110115382101},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T164,\nOFFSET(T164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":271.23584098693539},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U164,\nOFFSET(U164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":251.55959798282635},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V164,\nOFFSET(V164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":233.31072732504148},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W164,\nOFFSET(W164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":216.38568323938881},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X164,\nOFFSET(X164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":200.68843146566965},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y164,\nOFFSET(Y164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":186.12990435043415},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z164,\nOFFSET(Z164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":172.62749546890609},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA164,\nOFFSET(AA164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":160.1045909085145},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB164,\nOFFSET(AB164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":148.49013455449182},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC164,\nOFFSET(AC164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":137.718224910929},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD164,\nOFFSET(AD164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":127.72774116961358},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE164,\nOFFSET(AE164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":118.46199640492998},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF164,\nOFFSET(AF164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":109.86841592701823},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG164,\nOFFSET(AG164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":101.89823896813814},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH164,\nOFFSET(AH164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":94.506242009578202},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI164,\nOFFSET(AI164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":87.650482179242331},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ164,\nOFFSET(AJ164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":81.2920592639272},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK164,\nOFFSET(AK164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.394894985927124},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL164,\nOFFSET(AL164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.925528291560752},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM164,\nOFFSET(AM164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.852925490068444},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN164,\nOFFSET(AN164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":60.148304165590048},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO164,\nOFFSET(AO164,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":55.784969863084577}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E165,\nOFFSET(E165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F165,\nOFFSET(F165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G165,\nOFFSET(G165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H165,\nOFFSET(H165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I165,\nOFFSET(I165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J165,\nOFFSET(J165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K165,\nOFFSET(K165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L165,\nOFFSET(L165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.459445622384319},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M165,\nOFFSET(M165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.047800393648771},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N165,\nOFFSET(N165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.738560047893017},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O165,\nOFFSET(O165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.524295834716712},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P165,\nOFFSET(P165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.398117907050148},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q165,\nOFFSET(Q165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.353636227526906},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R165,\nOFFSET(R165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.384924310822838},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S165,\nOFFSET(S165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.48648559623207},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T165,\nOFFSET(T165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.653222259674912},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U165,\nOFFSET(U165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.8804062881741395},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V165,\nOFFSET(V165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.163652652673564},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W165,\nOFFSET(W165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.4988944269789783},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X165,\nOFFSET(X165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.8823597116440629},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y165,\nOFFSET(Y165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.3105502318652515},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z165,\nOFFSET(Z165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.7802214879480536},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA165,\nOFFSET(AA165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.2883643457167135},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB165,\nOFFSET(AB165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.8321879624095487},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC165,\nOFFSET(AC165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.4091039511798611},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD165,\nOFFSET(AD165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.0167116943503958},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE165,\nOFFSET(AE165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.6527847220873593},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF165,\nOFFSET(AF165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.315258079205357},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG165,\nOFFSET(AG165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.0022166084213415},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH165,\nOFFSET(AH165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.7118840835756552},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI165,\nOFFSET(AI165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.4426131311610844},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ165,\nOFFSET(AJ165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.192875882973722},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK165,\nOFFSET(AK165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.9612553068479577},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL165,\nOFFSET(AL165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.7464371662853506},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM165,\nOFFSET(AM165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.547202563355607},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN165,\nOFFSET(AN165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.362421022557359},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO165,\nOFFSET(AO165,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C160,((MATCH($C160,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C160,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.19104407639598}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F168,0,-1)+1","v":2012},{"$f":"OFFSET(G168,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",E139:E166)),\n0)","v":2.8737759405401588},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",F139:F166)),\n0)","v":1.8993339309359354},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",G139:G166)),\n0)","v":2.2234810245278664},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",H139:H166)),\n0)","v":3.1304311719590641},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",I139:I166)),\n0)","v":3.2687593813094327},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",J139:J166)),\n0)","v":3.4070875906597999},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",K139:K166)),\n0)","v":3.4411584665663981},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",L139:L166)),\n0)","v":3.475570051232062},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",M139:M166)),\n0)","v":3.5103257517443827},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",N139:N166)),\n0)","v":3.5454290092618264},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",O139:O166)),\n0)","v":3.5808832993544448},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",P139:P166)),\n0)","v":3.6166921323479895},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",Q139:Q166)),\n0)","v":3.6528590536714693},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",R139:R166)),\n0)","v":3.6893876442081841},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",S139:S166)),\n0)","v":3.7262815206502662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",T139:T166)),\n0)","v":3.7635443358567691},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",U139:U166)),\n0)","v":3.801179779215337},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",V139:V166)),\n0)","v":3.8391915770074903},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",W139:W166)),\n0)","v":3.877583492777565},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",X139:X166)),\n0)","v":3.9163593277053406},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",Y139:Y166)),\n0)","v":3.9555229209823941},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",Z139:Z166)),\n0)","v":3.9950781501922181},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AA139:AA166)),\n0)","v":4.0350289316941401},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AB139:AB166)),\n0)","v":4.0753792210110813},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AC139:AC166)),\n0)","v":4.1161330132211917},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AD139:AD166)),\n0)","v":4.1572943433534038},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AE139:AE166)),\n0)","v":4.1988672867869381},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AF139:AF166)),\n0)","v":4.2408559596548079},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AG139:AG166)),\n0)","v":4.2832645192513557},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AH139:AH166)),\n0)","v":4.326097164443869},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AI139:AI166)),\n0)","v":4.3693581360883078},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AJ139:AJ166)),\n0)","v":4.413051717449191},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AK139:AK166)),\n0)","v":4.4571822346236827},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AL139:AL166)),\n0)","v":4.5017540569699195},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AM139:AM166)),\n0)","v":4.5467715975396183},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AN139:AN166)),\n0)","v":4.5922393135150141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Unit Sales (MM)\",AO139:AO166)),\n0)","v":4.6381617066501644}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",E139:E166)),\n0)","v":485.64347695371708},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",F139:F166)),\n0)","v":320.9711380430457},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",G139:G166)),\n0)","v":375.74921567801897},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",H139:H166)),\n0)","v":529.01600896162643},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",I139:I166)),\n0)","v":552.39228948580239},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",J139:J166)),\n0)","v":575.76857000997836},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",K139:K166)),\n0)","v":581.52625571007809},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",L139:L166)),\n0)","v":684.25102604273332},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",M139:M166)),\n0)","v":634.61345080474587},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",N139:N166)),\n0)","v":588.57673078177572},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",O139:O166)),\n0)","v":545.87964938100276},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",P139:P166)),\n0)","v":506.2799394269785},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",Q139:Q166)),\n0)","v":469.55290851534221},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",R139:R166)),\n0)","v":435.49016408740692},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",S139:S166)),\n0)","v":403.89843099157355},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",T139:T166)),\n0)","v":374.5984548223056},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",U139:U166)),\n0)","v":347.42398481410896},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",V139:V166)),\n0)","v":322.22083051936522},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",W139:W166)),\n0)","v":298.84598691751887},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",X139:X166)),\n0)","v":277.1668229914095},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",Y139:Y166)),\n0)","v":257.06032916665515},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",Z139:Z166)),\n0)","v":238.41241934398909},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AA139:AA166)),\n0)","v":221.11728356421636},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AB139:AB166)),\n0)","v":205.07678763275285},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AC139:AC166)),\n0)","v":190.19991629715943},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AD139:AD166)),\n0)","v":176.40225681821033},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AE139:AE166)),\n0)","v":163.60552000423027},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AF139:AF166)),\n0)","v":151.73709599100437},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AG139:AG166)),\n0)","v":140.72964224671608},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AH139:AH166)),\n0)","v":130.52070146421417},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AI139:AI166)),\n0)","v":121.05234717249522},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AJ139:AJ166)),\n0)","v":112.27085505656753},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AK139:AK166)),\n0)","v":104.12639812073606},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AL139:AL166)),\n0)","v":96.572763965635929},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AM139:AM166)),\n0)","v":89.567092574819085},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AN139:AN166)),\n0)","v":83.06963312307002},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Revenues ($MM)\",AO139:AO166)),\n0)","v":77.043518426559672}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",E140:E167)),\n0)","v":346.33045785278011},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",F140:F167)),\n0)","v":228.89647750085993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",G140:G167)),\n0)","v":267.96076562147118},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",H140:H167)),\n0)","v":377.26102643110607},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",I140:I167)),\n0)","v":393.93152304235662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",J140:J167)),\n0)","v":410.60201965360721},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",K140:K167)),\n0)","v":414.70803985014322},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",L140:L167)),\n0)","v":495.44625746764552},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",M140:M167)),\n0)","v":459.50513360312152},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",N140:N167)),\n0)","v":426.17128422129844},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",O140:O167)),\n0)","v":395.25556998825419},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",P140:P167)),\n0)","v":366.58257229179151},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",Q140:Q167)),\n0)","v":339.98959790006239},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",R140:R167)),\n0)","v":315.32575582517529},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",S140:S167)),\n0)","v":292.45110115382101},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",T140:T167)),\n0)","v":271.23584098693539},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",U140:U167)),\n0)","v":251.55959798282635},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",V140:V167)),\n0)","v":233.31072732504148},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",W140:W167)),\n0)","v":216.38568323938881},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",X140:X167)),\n0)","v":200.68843146566965},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",Y140:Y167)),\n0)","v":186.12990435043415},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",Z140:Z167)),\n0)","v":172.62749546890609},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AA140:AA167)),\n0)","v":160.1045909085145},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AB140:AB167)),\n0)","v":148.49013455449182},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AC140:AC167)),\n0)","v":137.718224910929},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AD140:AD167)),\n0)","v":127.72774116961358},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AE140:AE167)),\n0)","v":118.46199640492998},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AF140:AF167)),\n0)","v":109.86841592701823},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AG140:AG167)),\n0)","v":101.89823896813814},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AH140:AH167)),\n0)","v":94.506242009578202},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AI140:AI167)),\n0)","v":87.650482179242331},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AJ140:AJ167)),\n0)","v":81.2920592639272},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AK140:AK167)),\n0)","v":75.394894985927124},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AL140:AL167)),\n0)","v":69.925528291560752},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AM140:AM167)),\n0)","v":64.852925490068444},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AN140:AN167)),\n0)","v":60.148304165590048},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C140:$C167,\"Mats, Lab, Ovrhd ($MM)\",AO140:AO167)),\n0)","v":55.784969863084577}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",E139:E166)),\n0)","v":16.090047336560989},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",F139:F166)),\n0)","v":10.63422253126369},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",G139:G166)),\n0)","v":12.449096824811612},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",H139:H166)),\n0)","v":17.527039958167389},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",I139:I166)),\n0)","v":18.301528812719773},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",J139:J166)),\n0)","v":19.076017667272151},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",K139:K166)),\n0)","v":19.266777843944876},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",L139:L166)),\n0)","v":19.459445622384319},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",M139:M166)),\n0)","v":18.047800393648771},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",N139:N166)),\n0)","v":16.738560047893017},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",O139:O166)),\n0)","v":15.524295834716712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",P139:P166)),\n0)","v":14.398117907050148},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",Q139:Q166)),\n0)","v":13.353636227526906},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",R139:R166)),\n0)","v":12.384924310822838},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",S139:S166)),\n0)","v":11.48648559623207},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",T139:T166)),\n0)","v":10.653222259674912},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",U139:U166)),\n0)","v":9.8804062881741395},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",V139:V166)),\n0)","v":9.163652652673564},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",W139:W166)),\n0)","v":8.4988944269789783},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",X139:X166)),\n0)","v":7.8823597116440629},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",Y139:Y166)),\n0)","v":7.3105502318652515},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",Z139:Z166)),\n0)","v":6.7802214879480536},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AA139:AA166)),\n0)","v":6.2883643457167135},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AB139:AB166)),\n0)","v":5.8321879624095487},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AC139:AC166)),\n0)","v":5.4091039511798611},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AD139:AD166)),\n0)","v":5.0167116943503958},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AE139:AE166)),\n0)","v":4.6527847220873593},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AF139:AF166)),\n0)","v":4.315258079205357},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AG139:AG166)),\n0)","v":4.0022166084213415},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AH139:AH166)),\n0)","v":3.7118840835756552},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AI139:AI166)),\n0)","v":3.4426131311610844},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AJ139:AJ166)),\n0)","v":3.192875882973722},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AK139:AK166)),\n0)","v":2.9612553068479577},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AL139:AL166)),\n0)","v":2.7464371662853506},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AM139:AM166)),\n0)","v":2.547202563355607},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AN139:AN166)),\n0)","v":2.362421022557359},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C138,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C139:$C166,\"Depreciation ($MM)\",AO139:AO166)),\n0)","v":2.19104407639598}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E178=Announcement_Year,\"Ancmt Yr\",\nIF(E178=Base_Year,\"Base Yr\",\nIF(E178=Standard_Year,\"Std Yr\",\nIF(E178=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG5",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F178,0,-1)+1","v":2012},{"$f":"OFFSET(G178,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE178,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":279.48380000000003},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":279.48380000000003},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":279.48380000000003},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":279.48380000000003},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":279.48380000000003},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":279.48380000000003},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":279.48380000000003},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO180,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2240156783782159},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.80897556317641683},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.94703821415075784},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3333317954640458},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3922493661132767},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4511669367625073},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4656786061301323},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C179,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E180*E181","v":342.09255305272166},{"$f":"F180*F181","v":226.09556450368507},{"$f":"G180*G181","v":264.68183883606758},{"$f":"H180*H181","v":372.64463685711434},{"$f":"I180*I181","v":389.1111433889298},{"$f":"J180*J181","v":405.57764992074527},{"$f":"K180*K181","v":409.63342641995274},{"$f":"L180*L181","v":0},{"$f":"M180*M181","v":0},{"$f":"N180*N181","v":0},{"$f":"O180*O181","v":0},{"$f":"P180*P181","v":0},{"$f":"Q180*Q181","v":0},{"$f":"R180*R181","v":0},{"$f":"S180*S181","v":0},{"$f":"T180*T181","v":0},{"$f":"U180*U181","v":0},{"$f":"V180*V181","v":0},{"$f":"W180*W181","v":0},{"$f":"X180*X181","v":0},{"$f":"Y180*Y181","v":0},{"$f":"Z180*Z181","v":0},{"$f":"AA180*AA181","v":0},{"$f":"AB180*AB181","v":0},{"$f":"AC180*AC181","v":0},{"$f":"AD180*AD181","v":0},{"$f":"AE180*AE181","v":0},{"$f":"AF180*AF181","v":0},{"$f":"AG180*AG181","v":0},{"$f":"AH180*AH181","v":0},{"$f":"AI180*AI181","v":0},{"$f":"AJ180*AJ181","v":0},{"$f":"AK180*AK181","v":0},{"$f":"AL180*AL181","v":0},{"$f":"AM180*AM181","v":0},{"$f":"AN180*AN181","v":0},{"$f":"AO180*AO181","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E183,\nOFFSET(E183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":243.31971068249922},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F183,\nOFFSET(F183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":160.81468845407628},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G183,\nOFFSET(G183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":188.2598959661612},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H183,\nOFFSET(H183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":265.05045028993703},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I183,\nOFFSET(I183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":276.76256027163356},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J183,\nOFFSET(J183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":288.47467025333003},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K183,\nOFFSET(K183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":291.35941695586331},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L183,\nOFFSET(L183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M183,\nOFFSET(M183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N183,\nOFFSET(N183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O183,\nOFFSET(O183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P183,\nOFFSET(P183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q183,\nOFFSET(Q183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R183,\nOFFSET(R183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S183,\nOFFSET(S183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T183,\nOFFSET(T183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U183,\nOFFSET(U183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V183,\nOFFSET(V183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W183,\nOFFSET(W183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X183,\nOFFSET(X183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y183,\nOFFSET(Y183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z183,\nOFFSET(Z183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA183,\nOFFSET(AA183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB183,\nOFFSET(AB183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC183,\nOFFSET(AC183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD183,\nOFFSET(AD183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE183,\nOFFSET(AE183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF183,\nOFFSET(AF183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG183,\nOFFSET(AG183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH183,\nOFFSET(AH183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI183,\nOFFSET(AI183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ183,\nOFFSET(AJ183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK183,\nOFFSET(AK183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL183,\nOFFSET(AL183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM183,\nOFFSET(AM183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN183,\nOFFSET(AN183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO183,\nOFFSET(AO183,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E184,\nOFFSET(E184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.973239356845257},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F184,\nOFFSET(F184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.9133447576289768},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G184,\nOFFSET(G184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.2638643592623655},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H184,\nOFFSET(H184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.042562289999001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I184,\nOFFSET(I184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.618890018612543},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J184,\nOFFSET(J184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.195217747226083},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K184,\nOFFSET(K184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.337169924698344},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L184,\nOFFSET(L184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M184,\nOFFSET(M184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N184,\nOFFSET(N184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O184,\nOFFSET(O184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P184,\nOFFSET(P184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q184,\nOFFSET(Q184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R184,\nOFFSET(R184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S184,\nOFFSET(S184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T184,\nOFFSET(T184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U184,\nOFFSET(U184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V184,\nOFFSET(V184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W184,\nOFFSET(W184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X184,\nOFFSET(X184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y184,\nOFFSET(Y184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z184,\nOFFSET(Z184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA184,\nOFFSET(AA184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB184,\nOFFSET(AB184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC184,\nOFFSET(AC184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD184,\nOFFSET(AD184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE184,\nOFFSET(AE184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF184,\nOFFSET(AF184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG184,\nOFFSET(AG184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH184,\nOFFSET(AH184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI184,\nOFFSET(AI184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ184,\nOFFSET(AJ184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK184,\nOFFSET(AK184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL184,\nOFFSET(AL184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM184,\nOFFSET(AM184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN184,\nOFFSET(AN184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO184,\nOFFSET(AO184,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C179,((MATCH($C179,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C179,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":298.47160000000002},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":298.47160000000002},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":298.47160000000002},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":298.47160000000002},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":298.47160000000002},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":298.47160000000002},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":298.47160000000002},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO187,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.97921254270257274},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64718045054113349},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.75763057132060629},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0666654363712367},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1137994928906214},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1609335494100059},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.172542884904106},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C186,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E187*E188","v":292.26713436050522},{"$f":"F187*F188","v":193.16498456173301},{"$f":"G187*G188","v":226.13120883097548},{"$f":"H187*H188","v":318.36933945842122},{"$f":"I187*I188","v":332.43751672225244},{"$f":"J187*J188","v":346.50569398608354},{"$f":"K187*K188","v":349.9707509259444},{"$f":"L187*L188","v":0},{"$f":"M187*M188","v":0},{"$f":"N187*N188","v":0},{"$f":"O187*O188","v":0},{"$f":"P187*P188","v":0},{"$f":"Q187*Q188","v":0},{"$f":"R187*R188","v":0},{"$f":"S187*S188","v":0},{"$f":"T187*T188","v":0},{"$f":"U187*U188","v":0},{"$f":"V187*V188","v":0},{"$f":"W187*W188","v":0},{"$f":"X187*X188","v":0},{"$f":"Y187*Y188","v":0},{"$f":"Z187*Z188","v":0},{"$f":"AA187*AA188","v":0},{"$f":"AB187*AB188","v":0},{"$f":"AC187*AC188","v":0},{"$f":"AD187*AD188","v":0},{"$f":"AE187*AE188","v":0},{"$f":"AF187*AF188","v":0},{"$f":"AG187*AG188","v":0},{"$f":"AH187*AH188","v":0},{"$f":"AI187*AI188","v":0},{"$f":"AJ187*AJ188","v":0},{"$f":"AK187*AK188","v":0},{"$f":"AL187*AL188","v":0},{"$f":"AM187*AM188","v":0},{"$f":"AN187*AN188","v":0},{"$f":"AO187*AO188","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E190,\nOFFSET(E190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":208.53121027609487},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F190,\nOFFSET(F190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":137.82229774742891},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G190,\nOFFSET(G190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":161.34354196854198},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H190,\nOFFSET(H190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":227.1550094653301},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I190,\nOFFSET(I190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":237.192587031567},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J190,\nOFFSET(J190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":247.23016459780388},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K190,\nOFFSET(K190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":249.70246624378191},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L190,\nOFFSET(L190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M190,\nOFFSET(M190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N190,\nOFFSET(N190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O190,\nOFFSET(O190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P190,\nOFFSET(P190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q190,\nOFFSET(Q190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R190,\nOFFSET(R190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S190,\nOFFSET(S190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T190,\nOFFSET(T190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U190,\nOFFSET(U190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V190,\nOFFSET(V190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W190,\nOFFSET(W190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X190,\nOFFSET(X190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y190,\nOFFSET(Y190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z190,\nOFFSET(Z190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA190,\nOFFSET(AA190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB190,\nOFFSET(AB190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC190,\nOFFSET(AC190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD190,\nOFFSET(AD190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE190,\nOFFSET(AE190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF190,\nOFFSET(AF190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG190,\nOFFSET(AG190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH190,\nOFFSET(AH190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI190,\nOFFSET(AI190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ190,\nOFFSET(AJ190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK190,\nOFFSET(AK190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL190,\nOFFSET(AL190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM190,\nOFFSET(AM190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN190,\nOFFSET(AN190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO190,\nOFFSET(AO190,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E191,\nOFFSET(E191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.5785914854762062},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F191,\nOFFSET(F191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.3306758061031818},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G191,\nOFFSET(G191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.4110914874098928},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H191,\nOFFSET(H191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.4340498319992},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I191,\nOFFSET(I191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.895112014890035},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J191,\nOFFSET(J191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.356174197780868},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K191,\nOFFSET(K191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.469735939758676},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L191,\nOFFSET(L191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M191,\nOFFSET(M191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N191,\nOFFSET(N191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O191,\nOFFSET(O191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P191,\nOFFSET(P191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q191,\nOFFSET(Q191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R191,\nOFFSET(R191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S191,\nOFFSET(S191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T191,\nOFFSET(T191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U191,\nOFFSET(U191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V191,\nOFFSET(V191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W191,\nOFFSET(W191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X191,\nOFFSET(X191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y191,\nOFFSET(Y191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z191,\nOFFSET(Z191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA191,\nOFFSET(AA191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB191,\nOFFSET(AB191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC191,\nOFFSET(AC191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD191,\nOFFSET(AD191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE191,\nOFFSET(AE191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF191,\nOFFSET(AF191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG191,\nOFFSET(AG191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH191,\nOFFSET(AH191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI191,\nOFFSET(AI191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ191,\nOFFSET(AJ191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK191,\nOFFSET(AK191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL191,\nOFFSET(AL191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM191,\nOFFSET(AM191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN191,\nOFFSET(AN191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO191,\nOFFSET(AO191,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C186,((MATCH($C186,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C186,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":321.89480000000003},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":321.89480000000003},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":321.89480000000003},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":321.89480000000003},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":321.89480000000003},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":321.89480000000003},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":321.89480000000003},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO194,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24480313567564319},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16179511263528337},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18940764283015157},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.26666635909280917},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27844987322265535},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29023338735250148},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29313572122602649},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C193,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E194*E195","v":78.800856397684029},{"$f":"F194*F195","v":52.081005422712018},{"$f":"G194*G195","v":60.969335307283082},{"$f":"H194*H195","v":85.838514326907998},{"$f":"I194*I195","v":89.631566251032012},{"$f":"J194*J195","v":93.424618175155999},{"$f":"K194*K195","v":94.35886435690756},{"$f":"L194*L195","v":0},{"$f":"M194*M195","v":0},{"$f":"N194*N195","v":0},{"$f":"O194*O195","v":0},{"$f":"P194*P195","v":0},{"$f":"Q194*Q195","v":0},{"$f":"R194*R195","v":0},{"$f":"S194*S195","v":0},{"$f":"T194*T195","v":0},{"$f":"U194*U195","v":0},{"$f":"V194*V195","v":0},{"$f":"W194*W195","v":0},{"$f":"X194*X195","v":0},{"$f":"Y194*Y195","v":0},{"$f":"Z194*Z195","v":0},{"$f":"AA194*AA195","v":0},{"$f":"AB194*AB195","v":0},{"$f":"AC194*AC195","v":0},{"$f":"AD194*AD195","v":0},{"$f":"AE194*AE195","v":0},{"$f":"AF194*AF195","v":0},{"$f":"AG194*AG195","v":0},{"$f":"AH194*AH195","v":0},{"$f":"AI194*AI195","v":0},{"$f":"AJ194*AJ195","v":0},{"$f":"AK194*AK195","v":0},{"$f":"AL194*AL195","v":0},{"$f":"AM194*AM195","v":0},{"$f":"AN194*AN195","v":0},{"$f":"AO194*AO195","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E197,\nOFFSET(E197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":56.411961380633954},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F197,\nOFFSET(F197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":37.283753005721977},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G197,\nOFFSET(G197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":43.646731088806533},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H197,\nOFFSET(H197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":61.450080323274818},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I197,\nOFFSET(I197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.165450541823759},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J197,\nOFFSET(J197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":66.880820760372686},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K197,\nOFFSET(K197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":67.549628967976417},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L197,\nOFFSET(L197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M197,\nOFFSET(M197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N197,\nOFFSET(N197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O197,\nOFFSET(O197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P197,\nOFFSET(P197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q197,\nOFFSET(Q197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R197,\nOFFSET(R197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S197,\nOFFSET(S197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T197,\nOFFSET(T197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U197,\nOFFSET(U197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V197,\nOFFSET(V197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W197,\nOFFSET(W197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X197,\nOFFSET(X197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y197,\nOFFSET(Y197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z197,\nOFFSET(Z197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA197,\nOFFSET(AA197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB197,\nOFFSET(AB197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC197,\nOFFSET(AC197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD197,\nOFFSET(AD197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE197,\nOFFSET(AE197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF197,\nOFFSET(AF197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG197,\nOFFSET(AG197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH197,\nOFFSET(AH197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI197,\nOFFSET(AI197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ197,\nOFFSET(AJ197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK197,\nOFFSET(AK197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL197,\nOFFSET(AL197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM197,\nOFFSET(AM197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN197,\nOFFSET(AN197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO197,\nOFFSET(AO197,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E198,\nOFFSET(E198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.3946478713690516},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F198,\nOFFSET(F198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5826689515257955},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G198,\nOFFSET(G198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.8527728718524732},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H198,\nOFFSET(H198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.6085124579998},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I198,\nOFFSET(I198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.7237780037225088},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J198,\nOFFSET(J198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8390435494452171},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K198,\nOFFSET(K198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8674339849396691},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L198,\nOFFSET(L198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M198,\nOFFSET(M198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N198,\nOFFSET(N198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O198,\nOFFSET(O198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P198,\nOFFSET(P198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q198,\nOFFSET(Q198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R198,\nOFFSET(R198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S198,\nOFFSET(S198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T198,\nOFFSET(T198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U198,\nOFFSET(U198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V198,\nOFFSET(V198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W198,\nOFFSET(W198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X198,\nOFFSET(X198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y198,\nOFFSET(Y198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z198,\nOFFSET(Z198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA198,\nOFFSET(AA198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB198,\nOFFSET(AB198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC198,\nOFFSET(AC198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD198,\nOFFSET(AD198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE198,\nOFFSET(AE198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF198,\nOFFSET(AF198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG198,\nOFFSET(AG198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH198,\nOFFSET(AH198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI198,\nOFFSET(AI198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ198,\nOFFSET(AJ198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK198,\nOFFSET(AK198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL198,\nOFFSET(AL198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM198,\nOFFSET(AM198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN198,\nOFFSET(AN198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO198,\nOFFSET(AO198,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C193,((MATCH($C193,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C193,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":324.12239133670442},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":324.12239133670442},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":324.12239133670442},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":324.12239133670442},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":324.12239133670442},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":324.12239133670442},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":324.12239133670442},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":321.86807347483222},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":295.56318802283755},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":271.40808708091379},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":249.22707805963017},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":228.85882696495759},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":210.15518493237244},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":192.98011066325245},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":177.20868092588509},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":162.72618192394862},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":149.4272749235169},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":137.21523006976045},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":126.00122282049416},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":115.70368787916821},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":106.24772592812104},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":97.564558846957652},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":89.591029453573142},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":82.269142129179045},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.545640986058885},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.371622509848692},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.702179858888563},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":58.496076233449443},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":53.715444939080477},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":49.325513962481374},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.294353056597707},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":41.592641495357171},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.193454808806855},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.07206894746524},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.205780451474759},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.573741316551445},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO201,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.156807355626501}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9606707843828675},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.9902774922266961},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0201802671489633},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0503820698204529},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0808858905186574},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1116947494238438},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1428116969180824},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1742398138872634},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2059822120261359},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2380420341463974},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2704224544878615},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.30312667903274},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.3361579458230675},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.3695195252812979},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.4032147205341108},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.4372468677394519},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.4716193364168464},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.506335529781015},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.5413988850788254},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.5768128739296139},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.61258100266891},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.648706812695599},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.6851938808225553},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.7220458196307811},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.7592662778270891},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.7968589406053601},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.8348275300114136},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.8731758053115279},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9119075633646432},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C200,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9510266389982895}]
[null,null,"Revenues ($MM)",null,{"$f":"E201*E202","v":0},{"$f":"F201*F202","v":0},{"$f":"G201*G202","v":0},{"$f":"H201*H202","v":0},{"$f":"I201*I202","v":0},{"$f":"J201*J202","v":0},{"$f":"K201*K202","v":0},{"$f":"L201*L202","v":952.9454015625339},{"$f":"M201*M202","v":883.81594867545812},{"$f":"N201*N202","v":819.70134894642331},{"$f":"O201*O202","v":760.23781022683829},{"$f":"P201*P202","v":705.08793091698863},{"$f":"Q201*Q202","v":653.93878551826026},{"$f":"R201*R202","v":606.50014906501576},{"$f":"S201*S202","v":562.50285036138894},{"$f":"T201*T202","v":521.69724467910817},{"$f":"U201*U202","v":483.85179725029764},{"$f":"V201*V202","v":448.75176951786261},{"$f":"W201*W202","v":416.19800068912321},{"$f":"X201*X202","v":386.00577767911921},{"$f":"Y201*Y202","v":358.00378703153984},{"$f":"Z201*Z202","v":332.03314287038279},{"$f":"AA201*AA202","v":307.94648536684724},{"$f":"AB201*AB202","v":285.60714460608375},{"$f":"AC201*AC202","v":264.88836510949915},{"$f":"AD201*AD202","v":245.67258661248729},{"$f":"AE201*AE202","v":227.85077701665236},{"$f":"AF201*AF202","v":211.32181373163178},{"$f":"AG201*AG202","v":195.99190989619828},{"$f":"AH201*AH202","v":181.77408222296387},{"$f":"AI201*AI202","v":168.5876574471902},{"$f":"AJ201*AJ202","v":156.35781457924787},{"$f":"AK201*AK202","v":145.01516036342508},{"$f":"AL201*AL202","v":134.49533553419812},{"$f":"AM201*AM202","v":124.73864963582702},{"$f":"AN201*AN202","v":115.68974233320704},{"$f":"AO201*AO202","v":107.297269292225}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E204,\nOFFSET(E204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F204,\nOFFSET(F204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G204,\nOFFSET(G204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H204,\nOFFSET(H204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I204,\nOFFSET(I204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J204,\nOFFSET(J204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K204,\nOFFSET(K204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L204,\nOFFSET(L204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":686.15933801194706},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M204,\nOFFSET(M204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":636.38332822970006},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N204,\nOFFSET(N204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":590.21821611011705},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O204,\nOFFSET(O204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":547.40205655178704},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P204,\nOFFSET(P204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":507.69190671882006},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q204,\nOFFSET(Q204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":470.86244756080208},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R204,\nOFFSET(R204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":436.70470533173517},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S204,\nOFFSET(S204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":405.02486585374027},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T204,\nOFFSET(T204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":375.64317479754709},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U204,\nOFFSET(U204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":348.39291773986139},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V204,\nOFFSET(V204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":323.11947421036012},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W204,\nOFFSET(W204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":299.67944036089096},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X204,\nOFFSET(X204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":277.93981527881965},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y204,\nOFFSET(Y204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":257.77724632759208},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z204,\nOFFSET(Z204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":239.07732923250552},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA204,\nOFFSET(AA204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":221.73395894030742},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB204,\nOFFSET(AB204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":205.64872756934426},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC204,\nOFFSET(AC204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":190.73036603416963},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD204,\nOFFSET(AD204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":176.89422617634105},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE204,\nOFFSET(AE204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":164.06180046296654},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF204,\nOFFSET(AF204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":152.16027652772644},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG204,\nOFFSET(AG204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":141.12212402679575},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH204,\nOFFSET(AH204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":130.88471146544842},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI204,\nOFFSET(AI204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":121.38995082118346},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ204,\nOFFSET(AJ204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":112.58396794693088},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK204,\nOFFSET(AK204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":104.41679688417544},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL204,\nOFFSET(AL204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":96.842096351502448},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM204,\nOFFSET(AM204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":89.816886799895713},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN204,\nOFFSET(AN204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.301306542814473},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO204,\nOFFSET(AO204,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.25838557730998}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E205,\nOFFSET(E205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F205,\nOFFSET(F205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G205,\nOFFSET(G205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H205,\nOFFSET(H205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I205,\nOFFSET(I205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J205,\nOFFSET(J205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K205,\nOFFSET(K205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L205,\nOFFSET(L205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.961083247890656},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M205,\nOFFSET(M205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.860161372764363},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N205,\nOFFSET(N205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.911646529087964},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O205,\nOFFSET(O205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.104482664035132},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P205,\nOFFSET(P205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.428415763261214},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q205,\nOFFSET(Q205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.873935668680652},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R205,\nOFFSET(R205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.432222116953437},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S205,\nOFFSET(S205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.095094692497913},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T205,\nOFFSET(T205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.854966411058713},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U205,\nOFFSET(U205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.704800670458802},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V205,\nOFFSET(V205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.638071324270111},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W205,\nOFFSET(W205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.648725651857163},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X205,\nOFFSET(X205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.731150014682294},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y205,\nOFFSET(Y205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.880138004003124},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z205,\nOFFSET(Z205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.090860899229501},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA205,\nOFFSET(AA205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.3588402693177386},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB205,\nOFFSET(AB205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.6799225617401223},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC205,\nOFFSET(AC205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.0502555348449789},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD205,\nOFFSET(AD205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.4662663998824872},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE205,\nOFFSET(AE205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.9246415486719943},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF205,\nOFFSET(AF205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.4223077518837464},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG205,\nOFFSET(AG205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.9564147212524272},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH205,\nOFFSET(AH205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.5243189367787933},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI205,\nOFFSET(AI205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.12356864715355},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ205,\nOFFSET(AJ205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.751889958294421},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK205,\nOFFSET(AK205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.4071739310615365},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL205,\nOFFSET(AL205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.0874646149423635},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM205,\nOFFSET(AM205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.790947949808213},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN205,\nOFFSET(AN205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.5159414727698475},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO205,\nOFFSET(AO205,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C200,((MATCH($C200,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C200,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.2608847717279787}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F208,0,-1)+1","v":2012},{"$f":"OFFSET(G208,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",E179:E206)),\n0)","v":2.4480313567564318},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",F179:F206)),\n0)","v":1.6179511263528337},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",G179:G206)),\n0)","v":1.8940764283015159},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",H179:H206)),\n0)","v":2.6666635909280916},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",I179:I206)),\n0)","v":2.7844987322265533},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",J179:J206)),\n0)","v":2.9023338735250146},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",K179:K206)),\n0)","v":2.9313572122602647},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",L179:L206)),\n0)","v":2.9606707843828675},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",M179:M206)),\n0)","v":2.9902774922266961},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",N179:N206)),\n0)","v":3.0201802671489633},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",O179:O206)),\n0)","v":3.0503820698204529},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",P179:P206)),\n0)","v":3.0808858905186574},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",Q179:Q206)),\n0)","v":3.1116947494238438},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",R179:R206)),\n0)","v":3.1428116969180824},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",S179:S206)),\n0)","v":3.1742398138872634},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",T179:T206)),\n0)","v":3.2059822120261359},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",U179:U206)),\n0)","v":3.2380420341463974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",V179:V206)),\n0)","v":3.2704224544878615},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",W179:W206)),\n0)","v":3.30312667903274},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",X179:X206)),\n0)","v":3.3361579458230675},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",Y179:Y206)),\n0)","v":3.3695195252812979},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",Z179:Z206)),\n0)","v":3.4032147205341108},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AA179:AA206)),\n0)","v":3.4372468677394519},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AB179:AB206)),\n0)","v":3.4716193364168464},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AC179:AC206)),\n0)","v":3.506335529781015},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AD179:AD206)),\n0)","v":3.5413988850788254},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AE179:AE206)),\n0)","v":3.5768128739296139},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AF179:AF206)),\n0)","v":3.61258100266891},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AG179:AG206)),\n0)","v":3.648706812695599},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AH179:AH206)),\n0)","v":3.6851938808225553},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AI179:AI206)),\n0)","v":3.7220458196307811},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AJ179:AJ206)),\n0)","v":3.7592662778270891},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AK179:AK206)),\n0)","v":3.7968589406053601},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AL179:AL206)),\n0)","v":3.8348275300114136},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AM179:AM206)),\n0)","v":3.8731758053115279},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AN179:AN206)),\n0)","v":3.9119075633646432},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Unit Sales (MM)\",AO179:AO206)),\n0)","v":3.9510266389982895}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",E179:E206)),\n0)","v":713.16054381091089},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",F179:F206)),\n0)","v":471.3415544881301},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",G179:G206)),\n0)","v":551.7823829743262},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",H179:H206)),\n0)","v":776.85249064244351},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",I179:I206)),\n0)","v":811.18022636221428},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",J179:J206)),\n0)","v":845.50796208198472},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",K179:K206)),\n0)","v":853.96304170280473},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",L179:L206)),\n0)","v":952.9454015625339},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",M179:M206)),\n0)","v":883.81594867545812},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",N179:N206)),\n0)","v":819.70134894642331},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",O179:O206)),\n0)","v":760.23781022683829},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",P179:P206)),\n0)","v":705.08793091698863},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",Q179:Q206)),\n0)","v":653.93878551826026},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",R179:R206)),\n0)","v":606.50014906501576},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",S179:S206)),\n0)","v":562.50285036138894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",T179:T206)),\n0)","v":521.69724467910817},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",U179:U206)),\n0)","v":483.85179725029764},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",V179:V206)),\n0)","v":448.75176951786261},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",W179:W206)),\n0)","v":416.19800068912321},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",X179:X206)),\n0)","v":386.00577767911921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",Y179:Y206)),\n0)","v":358.00378703153984},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",Z179:Z206)),\n0)","v":332.03314287038279},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AA179:AA206)),\n0)","v":307.94648536684724},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AB179:AB206)),\n0)","v":285.60714460608375},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AC179:AC206)),\n0)","v":264.88836510949915},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AD179:AD206)),\n0)","v":245.67258661248729},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AE179:AE206)),\n0)","v":227.85077701665236},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AF179:AF206)),\n0)","v":211.32181373163178},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AG179:AG206)),\n0)","v":195.99190989619828},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AH179:AH206)),\n0)","v":181.77408222296387},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AI179:AI206)),\n0)","v":168.5876574471902},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AJ179:AJ206)),\n0)","v":156.35781457924787},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AK179:AK206)),\n0)","v":145.01516036342508},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AL179:AL206)),\n0)","v":134.49533553419812},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AM179:AM206)),\n0)","v":124.73864963582702},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AN179:AN206)),\n0)","v":115.68974233320704},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Revenues ($MM)\",AO179:AO206)),\n0)","v":107.297269292225}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",E180:E207)),\n0)","v":508.26288233922804},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",F180:F207)),\n0)","v":335.92073920722714},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",G180:G207)),\n0)","v":393.25016902350967},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",H180:H207)),\n0)","v":553.655540078542},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",I180:I207)),\n0)","v":578.12059784502435},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",J180:J207)),\n0)","v":602.58565561150658},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",K180:K207)),\n0)","v":608.61151216762164},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",L180:L207)),\n0)","v":686.15933801194706},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",M180:M207)),\n0)","v":636.38332822970006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",N180:N207)),\n0)","v":590.21821611011705},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",O180:O207)),\n0)","v":547.40205655178704},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",P180:P207)),\n0)","v":507.69190671882006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",Q180:Q207)),\n0)","v":470.86244756080208},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",R180:R207)),\n0)","v":436.70470533173517},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",S180:S207)),\n0)","v":405.02486585374027},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",T180:T207)),\n0)","v":375.64317479754709},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",U180:U207)),\n0)","v":348.39291773986139},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",V180:V207)),\n0)","v":323.11947421036012},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",W180:W207)),\n0)","v":299.67944036089096},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",X180:X207)),\n0)","v":277.93981527881965},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",Y180:Y207)),\n0)","v":257.77724632759208},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",Z180:Z207)),\n0)","v":239.07732923250552},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AA180:AA207)),\n0)","v":221.73395894030742},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AB180:AB207)),\n0)","v":205.64872756934426},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AC180:AC207)),\n0)","v":190.73036603416963},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AD180:AD207)),\n0)","v":176.89422617634105},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AE180:AE207)),\n0)","v":164.06180046296654},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AF180:AF207)),\n0)","v":152.16027652772644},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AG180:AG207)),\n0)","v":141.12212402679575},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AH180:AH207)),\n0)","v":130.88471146544842},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AI180:AI207)),\n0)","v":121.38995082118346},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AJ180:AJ207)),\n0)","v":112.58396794693088},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AK180:AK207)),\n0)","v":104.41679688417544},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AL180:AL207)),\n0)","v":96.842096351502448},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AM180:AM207)),\n0)","v":89.816886799895713},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AN180:AN207)),\n0)","v":83.301306542814473},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C180:$C207,\"Mats, Lab, Ovrhd ($MM)\",AO180:AO207)),\n0)","v":77.25838557730998}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",E179:E206)),\n0)","v":23.946478713690517},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",F179:F206)),\n0)","v":15.826689515257954},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",G179:G206)),\n0)","v":18.527728718524731},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",H179:H206)),\n0)","v":26.085124579998002},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",I179:I206)),\n0)","v":27.237780037225086},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",J179:J206)),\n0)","v":28.39043549445217},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",K179:K206)),\n0)","v":28.674339849396691},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",L179:L206)),\n0)","v":28.961083247890656},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",M179:M206)),\n0)","v":26.860161372764363},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",N179:N206)),\n0)","v":24.911646529087964},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",O179:O206)),\n0)","v":23.104482664035132},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",P179:P206)),\n0)","v":21.428415763261214},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",Q179:Q206)),\n0)","v":19.873935668680652},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",R179:R206)),\n0)","v":18.432222116953437},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",S179:S206)),\n0)","v":17.095094692497913},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",T179:T206)),\n0)","v":15.854966411058713},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",U179:U206)),\n0)","v":14.704800670458802},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",V179:V206)),\n0)","v":13.638071324270111},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",W179:W206)),\n0)","v":12.648725651857163},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",X179:X206)),\n0)","v":11.731150014682294},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",Y179:Y206)),\n0)","v":10.880138004003124},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",Z179:Z206)),\n0)","v":10.090860899229501},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AA179:AA206)),\n0)","v":9.3588402693177386},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AB179:AB206)),\n0)","v":8.6799225617401223},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AC179:AC206)),\n0)","v":8.0502555348449789},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AD179:AD206)),\n0)","v":7.4662663998824872},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AE179:AE206)),\n0)","v":6.9246415486719943},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AF179:AF206)),\n0)","v":6.4223077518837464},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AG179:AG206)),\n0)","v":5.9564147212524272},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AH179:AH206)),\n0)","v":5.5243189367787933},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AI179:AI206)),\n0)","v":5.12356864715355},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AJ179:AJ206)),\n0)","v":4.751889958294421},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AK179:AK206)),\n0)","v":4.4071739310615365},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AL179:AL206)),\n0)","v":4.0874646149423635},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AM179:AM206)),\n0)","v":3.790947949808213},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AN179:AN206)),\n0)","v":3.5159414727698475},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C178,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C179:$C206,\"Depreciation ($MM)\",AO179:AO206)),\n0)","v":3.2608847717279787}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E218=Announcement_Year,\"Ancmt Yr\",\nIF(E218=Base_Year,\"Base Yr\",\nIF(E218=Standard_Year,\"Std Yr\",\nIF(E218=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG6",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F218,0,-1)+1","v":2012},{"$f":"OFFSET(G218,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE218,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":65.016800000000003},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":65.016800000000003},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":65.016800000000003},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":65.016800000000003},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":65.016800000000003},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":65.016800000000003},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":65.016800000000003},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO220,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0219525181657874},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4762673927669399},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2755577783502323},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6046977110806044},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.9608348379986732},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.95737743595973823},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.96695121031933562},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C219,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E220*E221","v":261.49448248308136},{"$f":"F220*F221","v":160.99898182204959},{"$f":"G220*G221","v":147.94948496344139},{"$f":"H220*H221","v":104.33231014178544},{"$f":"I220*I221","v":62.470406495192137},{"$f":"J220*J221","v":62.245617278307115},{"$f":"K220*K221","v":62.868073451090183},{"$f":"L220*L221","v":0},{"$f":"M220*M221","v":0},{"$f":"N220*N221","v":0},{"$f":"O220*O221","v":0},{"$f":"P220*P221","v":0},{"$f":"Q220*Q221","v":0},{"$f":"R220*R221","v":0},{"$f":"S220*S221","v":0},{"$f":"T220*T221","v":0},{"$f":"U220*U221","v":0},{"$f":"V220*V221","v":0},{"$f":"W220*W221","v":0},{"$f":"X220*X221","v":0},{"$f":"Y220*Y221","v":0},{"$f":"Z220*Z221","v":0},{"$f":"AA220*AA221","v":0},{"$f":"AB220*AB221","v":0},{"$f":"AC220*AC221","v":0},{"$f":"AD220*AD221","v":0},{"$f":"AE220*AE221","v":0},{"$f":"AF220*AF221","v":0},{"$f":"AG220*AG221","v":0},{"$f":"AH220*AH221","v":0},{"$f":"AI220*AI221","v":0},{"$f":"AJ220*AJ221","v":0},{"$f":"AK220*AK221","v":0},{"$f":"AL220*AL221","v":0},{"$f":"AM220*AM221","v":0},{"$f":"AN220*AN221","v":0},{"$f":"AO220*AO221","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E223,\nOFFSET(E223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":185.99282929449615},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F223,\nOFFSET(F223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":114.51352953328018},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G223,\nOFFSET(G223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":105.23183143183282},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H223,\nOFFSET(H223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.208302086668425},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I223,\nOFFSET(I223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":44.433242112363892},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J223,\nOFFSET(J223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":44.273356588025749},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K223,\nOFFSET(K223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":44.716090153906002},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L223,\nOFFSET(L223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M223,\nOFFSET(M223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N223,\nOFFSET(N223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O223,\nOFFSET(O223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P223,\nOFFSET(P223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q223,\nOFFSET(Q223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R223,\nOFFSET(R223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S223,\nOFFSET(S223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T223,\nOFFSET(T223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U223,\nOFFSET(U223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V223,\nOFFSET(V223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W223,\nOFFSET(W223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X223,\nOFFSET(X223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y223,\nOFFSET(Y223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z223,\nOFFSET(Z223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA223,\nOFFSET(AA223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB223,\nOFFSET(AB223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC223,\nOFFSET(AC223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD223,\nOFFSET(AD223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE223,\nOFFSET(AE223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF223,\nOFFSET(AF223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG223,\nOFFSET(AG223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH223,\nOFFSET(AH223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI223,\nOFFSET(AI223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ223,\nOFFSET(AJ223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK223,\nOFFSET(AK223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL223,\nOFFSET(AL223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM223,\nOFFSET(AM223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN223,\nOFFSET(AN223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO223,\nOFFSET(AO223,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E224,\nOFFSET(E224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.1523068869078497},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F224,\nOFFSET(F224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.6349643637717364},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G224,\nOFFSET(G224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.1782319737204494},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H224,\nOFFSET(H224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.651630854962491},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I224,\nOFFSET(I224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.186464227331725},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J224,\nOFFSET(J224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1785966047407492},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K224,\nOFFSET(K224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.2003825707881566},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L224,\nOFFSET(L224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M224,\nOFFSET(M224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N224,\nOFFSET(N224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O224,\nOFFSET(O224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P224,\nOFFSET(P224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q224,\nOFFSET(Q224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R224,\nOFFSET(R224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S224,\nOFFSET(S224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T224,\nOFFSET(T224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U224,\nOFFSET(U224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V224,\nOFFSET(V224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W224,\nOFFSET(W224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X224,\nOFFSET(X224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y224,\nOFFSET(Y224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z224,\nOFFSET(Z224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA224,\nOFFSET(AA224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB224,\nOFFSET(AB224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC224,\nOFFSET(AC224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD224,\nOFFSET(AD224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE224,\nOFFSET(AE224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF224,\nOFFSET(AF224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG224,\nOFFSET(AG224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH224,\nOFFSET(AH224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI224,\nOFFSET(AI224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ224,\nOFFSET(AJ224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK224,\nOFFSET(AK224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL224,\nOFFSET(AL224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM224,\nOFFSET(AM224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN224,\nOFFSET(AN224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO224,\nOFFSET(AO224,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C219,((MATCH($C219,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C219,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.17580000000001},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.17580000000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.17580000000001},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.17580000000001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.17580000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.17580000000001},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.17580000000001},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO227,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2175620145326302},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9810139142135519},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8204462226801859},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2837581688644837},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76866787039893858},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76590194876779061},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.7735609682554685},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C226,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E227*E228","v":225.79498841943899},{"$f":"F227*F228","v":139.0192362410674},{"$f":"G227*G228","v":127.7512700335602},{"$f":"H227*H228","v":90.088756506600248},{"$f":"I227*I228","v":53.941882739541839},{"$f":"J227*J228","v":53.747781976338729},{"$f":"K227*K228","v":54.28525979610211},{"$f":"L227*L228","v":0},{"$f":"M227*M228","v":0},{"$f":"N227*N228","v":0},{"$f":"O227*O228","v":0},{"$f":"P227*P228","v":0},{"$f":"Q227*Q228","v":0},{"$f":"R227*R228","v":0},{"$f":"S227*S228","v":0},{"$f":"T227*T228","v":0},{"$f":"U227*U228","v":0},{"$f":"V227*V228","v":0},{"$f":"W227*W228","v":0},{"$f":"X227*X228","v":0},{"$f":"Y227*Y228","v":0},{"$f":"Z227*Z228","v":0},{"$f":"AA227*AA228","v":0},{"$f":"AB227*AB228","v":0},{"$f":"AC227*AC228","v":0},{"$f":"AD227*AD228","v":0},{"$f":"AE227*AE228","v":0},{"$f":"AF227*AF228","v":0},{"$f":"AG227*AG228","v":0},{"$f":"AH227*AH228","v":0},{"$f":"AI227*AI228","v":0},{"$f":"AJ227*AJ228","v":0},{"$f":"AK227*AK228","v":0},{"$f":"AL227*AL228","v":0},{"$f":"AM227*AM228","v":0},{"$f":"AN227*AN228","v":0},{"$f":"AO227*AO228","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E230,\nOFFSET(E230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":161.18187719154756},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F230,\nOFFSET(F230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":99.237727196346327},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G230,\nOFFSET(G230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":91.194183102784976},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H230,\nOFFSET(H230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.309110619463013},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I230,\nOFFSET(I230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.505964990927033},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J230,\nOFFSET(J230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.367407773176595},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K230,\nOFFSET(K230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.751081850908356},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L230,\nOFFSET(L230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M230,\nOFFSET(M230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N230,\nOFFSET(N230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O230,\nOFFSET(O230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P230,\nOFFSET(P230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q230,\nOFFSET(Q230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R230,\nOFFSET(R230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S230,\nOFFSET(S230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T230,\nOFFSET(T230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U230,\nOFFSET(U230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V230,\nOFFSET(V230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W230,\nOFFSET(W230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X230,\nOFFSET(X230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y230,\nOFFSET(Y230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z230,\nOFFSET(Z230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA230,\nOFFSET(AA230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB230,\nOFFSET(AB230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC230,\nOFFSET(AC230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD230,\nOFFSET(AD230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE230,\nOFFSET(AE230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF230,\nOFFSET(AF230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG230,\nOFFSET(AG230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH230,\nOFFSET(AH230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI230,\nOFFSET(AI230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ230,\nOFFSET(AJ230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK230,\nOFFSET(AK230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL230,\nOFFSET(AL230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM230,\nOFFSET(AM230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN230,\nOFFSET(AN230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO230,\nOFFSET(AO230,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E231,\nOFFSET(E231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.3218455095262804},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F231,\nOFFSET(F231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.5079714910173889},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G231,\nOFFSET(G231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.1425855789763597},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H231,\nOFFSET(H231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.9213046839699932},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I231,\nOFFSET(I231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7491713818653802},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J231,\nOFFSET(J231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7428772837925994},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K231,\nOFFSET(K231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7603060566305253},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L231,\nOFFSET(L231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M231,\nOFFSET(M231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N231,\nOFFSET(N231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O231,\nOFFSET(O231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P231,\nOFFSET(P231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q231,\nOFFSET(Q231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R231,\nOFFSET(R231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S231,\nOFFSET(S231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T231,\nOFFSET(T231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U231,\nOFFSET(U231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V231,\nOFFSET(V231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W231,\nOFFSET(W231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X231,\nOFFSET(X231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y231,\nOFFSET(Y231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z231,\nOFFSET(Z231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA231,\nOFFSET(AA231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB231,\nOFFSET(AB231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC231,\nOFFSET(AC231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD231,\nOFFSET(AD231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE231,\nOFFSET(AE231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF231,\nOFFSET(AF231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG231,\nOFFSET(AG231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH231,\nOFFSET(AH231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI231,\nOFFSET(AI231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ231,\nOFFSET(AJ231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK231,\nOFFSET(AK231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL231,\nOFFSET(AL231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM231,\nOFFSET(AM231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN231,\nOFFSET(AN231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO231,\nOFFSET(AO231,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C226,((MATCH($C226,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C226,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.021600000000007},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.021600000000007},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.021600000000007},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.021600000000007},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.021600000000007},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.021600000000007},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.021600000000007},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO234,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.80439050363315756},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49525347855338797},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45511155567004646},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.32093954221612092},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19216696759973464},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19147548719194765},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19339024206386712},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C233,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E234*E235","v":59.542272103732138},{"$f":"F234*F235","v":36.659454888087467},{"$f":"G234*G235","v":33.688085529185912},{"$f":"H234*H235","v":23.756458418104817},{"$f":"I234*I235","v":14.224506408880519},{"$f":"J234*J235","v":14.173321922727473},{"$f":"K234*K235","v":14.315055141954748},{"$f":"L234*L235","v":0},{"$f":"M234*M235","v":0},{"$f":"N234*N235","v":0},{"$f":"O234*O235","v":0},{"$f":"P234*P235","v":0},{"$f":"Q234*Q235","v":0},{"$f":"R234*R235","v":0},{"$f":"S234*S235","v":0},{"$f":"T234*T235","v":0},{"$f":"U234*U235","v":0},{"$f":"V234*V235","v":0},{"$f":"W234*W235","v":0},{"$f":"X234*X235","v":0},{"$f":"Y234*Y235","v":0},{"$f":"Z234*Z235","v":0},{"$f":"AA234*AA235","v":0},{"$f":"AB234*AB235","v":0},{"$f":"AC234*AC235","v":0},{"$f":"AD234*AD235","v":0},{"$f":"AE234*AE235","v":0},{"$f":"AF234*AF235","v":0},{"$f":"AG234*AG235","v":0},{"$f":"AH234*AH235","v":0},{"$f":"AI234*AI235","v":0},{"$f":"AJ234*AJ235","v":0},{"$f":"AK234*AK235","v":0},{"$f":"AL234*AL235","v":0},{"$f":"AM234*AM235","v":0},{"$f":"AN234*AN235","v":0},{"$f":"AO234*AO235","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E237,\nOFFSET(E237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":42.604070043314053},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F237,\nOFFSET(F237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.230809282534807},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G237,\nOFFSET(G237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.10471594046928},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H237,\nOFFSET(H237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.998374141026023},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I237,\nOFFSET(I237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.178010444742997},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J237,\nOFFSET(J237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.141386591535039},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K237,\nOFFSET(K237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.242800457450389},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L237,\nOFFSET(L237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M237,\nOFFSET(M237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N237,\nOFFSET(N237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O237,\nOFFSET(O237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P237,\nOFFSET(P237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q237,\nOFFSET(Q237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R237,\nOFFSET(R237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S237,\nOFFSET(S237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T237,\nOFFSET(T237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U237,\nOFFSET(U237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V237,\nOFFSET(V237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W237,\nOFFSET(W237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X237,\nOFFSET(X237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y237,\nOFFSET(Y237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z237,\nOFFSET(Z237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA237,\nOFFSET(AA237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB237,\nOFFSET(AB237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC237,\nOFFSET(AC237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD237,\nOFFSET(AD237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE237,\nOFFSET(AE237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF237,\nOFFSET(AF237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG237,\nOFFSET(AG237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH237,\nOFFSET(AH237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI237,\nOFFSET(AI237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ237,\nOFFSET(AJ237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK237,\nOFFSET(AK237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL237,\nOFFSET(AL237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM237,\nOFFSET(AM237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN237,\nOFFSET(AN237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO237,\nOFFSET(AO237,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E238,\nOFFSET(E238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.8304613773815701},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F238,\nOFFSET(F238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1269928727543472},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G238,\nOFFSET(G238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0356463947440899},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H238,\nOFFSET(H238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.7303261709924983},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I238,\nOFFSET(I238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.43729284546634506},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J238,\nOFFSET(J238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.43571932094814986},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K238,\nOFFSET(K238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.44007651415763133},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L238,\nOFFSET(L238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M238,\nOFFSET(M238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N238,\nOFFSET(N238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O238,\nOFFSET(O238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P238,\nOFFSET(P238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q238,\nOFFSET(Q238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R238,\nOFFSET(R238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S238,\nOFFSET(S238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T238,\nOFFSET(T238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U238,\nOFFSET(U238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V238,\nOFFSET(V238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W238,\nOFFSET(W238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X238,\nOFFSET(X238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y238,\nOFFSET(Y238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z238,\nOFFSET(Z238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA238,\nOFFSET(AA238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB238,\nOFFSET(AB238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC238,\nOFFSET(AC238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD238,\nOFFSET(AD238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE238,\nOFFSET(AE238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF238,\nOFFSET(AF238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG238,\nOFFSET(AG238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH238,\nOFFSET(AH238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI238,\nOFFSET(AI238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ238,\nOFFSET(AJ238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK238,\nOFFSET(AK238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL238,\nOFFSET(AL238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM238,\nOFFSET(AM238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN238,\nOFFSET(AN238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO238,\nOFFSET(AO238,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C233,((MATCH($C233,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C233,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.269135663788319},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.269135663788319},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.269135663788319},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.269135663788319},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.269135663788319},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.269135663788319},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.269135663788319},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.2522281441601},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":68.18391470505091},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":62.611538275721145},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":57.494568069464236},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":52.795785705461228},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.481014500174823},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":44.518870882587009},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":40.880536125194055},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":37.539546730439916},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":34.471601947959847},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":31.654387022607075},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.067410887653779},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.6918571226247},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.510447091702346},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.507314267238414},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.667888824260928},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.978791666573262},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.427737113641605},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.003443540462264},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.695551320446103},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.494547474476052},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.391696478071303},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.378976723382616},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.449022173874003},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.5950687873148368},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.8109053173891319},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.0908281360764729},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.4295997482043585},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.8224106964267035},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO241,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.264844579543726}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9532414448450579},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9727738592935085},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9925015978864435},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.012426613865308},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0325508800039609},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0528763888040005},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0734051526920405},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.094139204218961},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1150805962611505},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1362314022237618},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1575937162459993},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1791696534084593},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2009613499425438},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2229709634419694},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2452006730763889},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2676526798071528},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2903292066052243},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3132324986712764},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.336364823657989},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3597284718945688},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3833257566135146},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4071590141796499},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4312306043214464},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4555429103646609},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4800983394683076},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5048993228629906},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5299483160916205},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5552477992525366},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.580800277245062},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C240,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6066082800175128}]
[null,null,"Revenues ($MM)",null,{"$f":"E241*E242","v":0},{"$f":"F241*F242","v":0},{"$f":"G241*G242","v":0},{"$f":"H241*H242","v":0},{"$f":"I241*I242","v":0},{"$f":"J241*J242","v":0},{"$f":"K241*K242","v":0},{"$f":"L241*L242","v":145.03252938326415},{"$f":"M241*M242","v":134.5114445544227},{"$f":"N241*N242","v":124.7535900605026},{"$f":"O241*O242","v":115.70359893568038},{"$f":"P241*P242","v":107.31012069613575},{"$f":"Q241*Q242","v":99.525529972673269},{"$f":"R241*R242","v":92.305656279987559},{"$f":"S241*S242","v":85.609533389258374},{"$f":"T241*T242","v":79.399166881992187},{"$f":"U241*U242","v":73.63931856618963},{"$f":"V241*V242","v":68.297306531595936},{"$f":"W241*W242","v":63.342819709529756},{"$f":"X241*X242","v":58.747745885085564},{"$f":"Y241*Y242","v":54.48601218583498},{"$f":"Z241*Z242","v":50.533437141945498},{"$f":"AA241*AA242","v":46.867593478291596},{"$f":"AB241*AB242","v":43.46768086002858},{"$f":"AC241*AC242","v":40.314407869575312},{"$f":"AD241*AD242","v":37.389882545332704},{"$f":"AE241*AE242","v":34.677510861044496},{"$f":"AF241*AF242","v":32.161902569762631},{"$f":"AG241*AG242","v":29.82878387816756},{"$f":"AH241*AH242","v":27.664916455749189},{"$f":"AI241*AI242","v":25.658022319299445},{"$f":"AJ241*AJ242","v":23.796714166503715},{"$f":"AK241*AK242","v":22.07043076333796},{"$f":"AL241*AL242","v":20.469377018653379},{"$f":"AM241*AM242","v":18.984468405926389},{"$f":"AN241*AN242","v":17.607279416817715},{"$f":"AO241*AO242","v":16.32999575406151}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E244,\nOFFSET(E244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F244,\nOFFSET(F244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G244,\nOFFSET(G244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H244,\nOFFSET(H244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I244,\nOFFSET(I244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J244,\nOFFSET(J244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K244,\nOFFSET(K244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L244,\nOFFSET(L244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":104.31171085598075},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M244,\nOFFSET(M244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":96.744633571841518},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N244,\nOFFSET(N244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":89.726494255973108},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O244,\nOFFSET(O244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.217471339004106},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P244,\nOFFSET(P244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.180632024937935},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q244,\nOFFSET(Q244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":71.581722731064232},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R244,\nOFFSET(R244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":66.3889747299731},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S244,\nOFFSET(S244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":61.572923890867635},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T244,\nOFFSET(T244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":57.10624349736986},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U244,\nOFFSET(U244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":52.963589193213217},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V244,\nOFFSET(V244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":49.121455176029016},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W244,\nOFFSET(W244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.558040823257123},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X244,\nOFFSET(X244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":42.253126993404145},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y244,\nOFFSET(Y244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":39.187961300770823},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z244,\nOFFSET(Z244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":36.345151712687183},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA244,\nOFFSET(AA244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":33.708567865515995},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB244,\nOFFSET(AB244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":31.263249539482743},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC244,\nOFFSET(AC244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.995321773009604},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD244,\nOFFSET(AD244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.891916134904594},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE244,\nOFFSET(AE244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.941097707696851},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF244,\nOFFSET(AF244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.131797367814745},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG244,\nOFFSET(AG244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.453748978358515},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH244,\nOFFSET(AH244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.897431138093172},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI244,\nOFFSET(AI244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.45401315614032},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ244,\nOFFSET(AJ244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.115304945824075},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK244,\nOFFSET(AK244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.873710553364395},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL244,\nOFFSET(AL244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.722185057735171},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM244,\nOFFSET(AM244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.654194597132978},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN244,\nOFFSET(AN244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.663679295242908},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO244,\nOFFSET(AO244,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.745018876941826}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E245,\nOFFSET(E245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F245,\nOFFSET(F245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G245,\nOFFSET(G245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H245,\nOFFSET(H245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I245,\nOFFSET(I245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J245,\nOFFSET(J245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K245,\nOFFSET(K245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L245,\nOFFSET(L245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.4447727929920768},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M245,\nOFFSET(M245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.1223359452114128},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N245,\nOFFSET(N245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.8232896115579629},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O245,\nOFFSET(O245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.5459369755701404},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P245,\nOFFSET(P245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.288704312826523},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q245,\nOFFSET(Q245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.0501320614884224},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R245,\nOFFSET(R245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8288665406114775},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S245,\nOFFSET(S245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.6236522692352038},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T245,\nOFFSET(T245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.4333248426682976},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U245,\nOFFSET(U245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.2568043255490902},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V245,\nOFFSET(V245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.0930891241927641},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W245,\nOFFSET(W245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.941250303456465},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X245,\nOFFSET(X245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.800426315875673},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y245,\nOFFSET(Y245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6698181131644796},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z245,\nOFFSET(Z245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.548684612341962},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA245,\nOFFSET(AA245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4363384907590377},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB245,\nOFFSET(AB245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.332142286166403},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC245,\nOFFSET(AC245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2355047796949699},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD245,\nOFFSET(AD245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1458776412255096},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE245,\nOFFSET(AE245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0627523181130143},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF245,\nOFFSET(AF245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.98565714961211126},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG245,\nOFFSET(AG245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.91415469063052146},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH245,\nOFFSET(AH245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.84783922962528246},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI245,\nOFFSET(AI245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.78633448655805926},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ245,\nOFFSET(AJ245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.7292914778475218},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK245,\nOFFSET(AK245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.67638653620433808},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL245,\nOFFSET(AL245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.62731947411314026},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM245,\nOFFSET(AM245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.58181188054089339},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN245,\nOFFSET(AN245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.53960554120703041},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO245,\nOFFSET(AO245,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C240,((MATCH($C240,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C240,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.50046097345182472}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F248,0,-1)+1","v":2012},{"$f":"OFFSET(G248,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",E219:E246)),\n0)","v":8.0439050363315747},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",F219:F246)),\n0)","v":4.9525347855338797},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",G219:G246)),\n0)","v":4.5511155567004646},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",H219:H246)),\n0)","v":3.2093954221612089},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",I219:I246)),\n0)","v":1.9216696759973464},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",J219:J246)),\n0)","v":1.9147548719194765},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",K219:K246)),\n0)","v":1.9339024206386712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",L219:L246)),\n0)","v":1.9532414448450579},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",M219:M246)),\n0)","v":1.9727738592935085},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",N219:N246)),\n0)","v":1.9925015978864435},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",O219:O246)),\n0)","v":2.012426613865308},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",P219:P246)),\n0)","v":2.0325508800039609},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",Q219:Q246)),\n0)","v":2.0528763888040005},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",R219:R246)),\n0)","v":2.0734051526920405},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",S219:S246)),\n0)","v":2.094139204218961},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",T219:T246)),\n0)","v":2.1150805962611505},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",U219:U246)),\n0)","v":2.1362314022237618},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",V219:V246)),\n0)","v":2.1575937162459993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",W219:W246)),\n0)","v":2.1791696534084593},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",X219:X246)),\n0)","v":2.2009613499425438},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",Y219:Y246)),\n0)","v":2.2229709634419694},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",Z219:Z246)),\n0)","v":2.2452006730763889},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AA219:AA246)),\n0)","v":2.2676526798071528},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AB219:AB246)),\n0)","v":2.2903292066052243},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AC219:AC246)),\n0)","v":2.3132324986712764},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AD219:AD246)),\n0)","v":2.336364823657989},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AE219:AE246)),\n0)","v":2.3597284718945688},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AF219:AF246)),\n0)","v":2.3833257566135146},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AG219:AG246)),\n0)","v":2.4071590141796499},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AH219:AH246)),\n0)","v":2.4312306043214464},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AI219:AI246)),\n0)","v":2.4555429103646609},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AJ219:AJ246)),\n0)","v":2.4800983394683076},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AK219:AK246)),\n0)","v":2.5048993228629906},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AL219:AL246)),\n0)","v":2.5299483160916205},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AM219:AM246)),\n0)","v":2.5552477992525366},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AN219:AN246)),\n0)","v":2.580800277245062},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Unit Sales (MM)\",AO219:AO246)),\n0)","v":2.6066082800175128}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",E219:E246)),\n0)","v":546.83174300625251},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",F219:F246)),\n0)","v":336.67767295120444},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",G219:G246)),\n0)","v":309.38884052618749},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",H219:H246)),\n0)","v":218.17752506649052},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",I219:I246)),\n0)","v":130.63679564361451},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",J219:J246)),\n0)","v":130.16672117737332},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",K219:K246)),\n0)","v":131.46838838914704},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",L219:L246)),\n0)","v":145.03252938326415},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",M219:M246)),\n0)","v":134.5114445544227},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",N219:N246)),\n0)","v":124.7535900605026},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",O219:O246)),\n0)","v":115.70359893568038},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",P219:P246)),\n0)","v":107.31012069613575},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",Q219:Q246)),\n0)","v":99.525529972673269},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",R219:R246)),\n0)","v":92.305656279987559},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",S219:S246)),\n0)","v":85.609533389258374},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",T219:T246)),\n0)","v":79.399166881992187},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",U219:U246)),\n0)","v":73.63931856618963},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",V219:V246)),\n0)","v":68.297306531595936},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",W219:W246)),\n0)","v":63.342819709529756},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",X219:X246)),\n0)","v":58.747745885085564},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",Y219:Y246)),\n0)","v":54.48601218583498},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",Z219:Z246)),\n0)","v":50.533437141945498},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AA219:AA246)),\n0)","v":46.867593478291596},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AB219:AB246)),\n0)","v":43.46768086002858},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AC219:AC246)),\n0)","v":40.314407869575312},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AD219:AD246)),\n0)","v":37.389882545332704},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AE219:AE246)),\n0)","v":34.677510861044496},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AF219:AF246)),\n0)","v":32.161902569762631},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AG219:AG246)),\n0)","v":29.82878387816756},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AH219:AH246)),\n0)","v":27.664916455749189},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AI219:AI246)),\n0)","v":25.658022319299445},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AJ219:AJ246)),\n0)","v":23.796714166503715},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AK219:AK246)),\n0)","v":22.07043076333796},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AL219:AL246)),\n0)","v":20.469377018653379},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AM219:AM246)),\n0)","v":18.984468405926389},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AN219:AN246)),\n0)","v":17.607279416817715},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Revenues ($MM)\",AO219:AO246)),\n0)","v":16.32999575406151}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",E220:E247)),\n0)","v":389.77877652935774},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",F220:F247)),\n0)","v":239.98206601216131},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",G220:G247)),\n0)","v":220.53073047508707},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",H220:H247)),\n0)","v":155.51578684715747},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",I220:I247)),\n0)","v":93.117217548033921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",J220:J247)),\n0)","v":92.782150952737382},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",K220:K247)),\n0)","v":93.709972462264744},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",L220:L247)),\n0)","v":104.31171085598075},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",M220:M247)),\n0)","v":96.744633571841518},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",N220:N247)),\n0)","v":89.726494255973108},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",O220:O247)),\n0)","v":83.217471339004106},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",P220:P247)),\n0)","v":77.180632024937935},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",Q220:Q247)),\n0)","v":71.581722731064232},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",R220:R247)),\n0)","v":66.3889747299731},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",S220:S247)),\n0)","v":61.572923890867635},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",T220:T247)),\n0)","v":57.10624349736986},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",U220:U247)),\n0)","v":52.963589193213217},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",V220:V247)),\n0)","v":49.121455176029016},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",W220:W247)),\n0)","v":45.558040823257123},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",X220:X247)),\n0)","v":42.253126993404145},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",Y220:Y247)),\n0)","v":39.187961300770823},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",Z220:Z247)),\n0)","v":36.345151712687183},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AA220:AA247)),\n0)","v":33.708567865515995},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AB220:AB247)),\n0)","v":31.263249539482743},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AC220:AC247)),\n0)","v":28.995321773009604},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AD220:AD247)),\n0)","v":26.891916134904594},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AE220:AE247)),\n0)","v":24.941097707696851},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AF220:AF247)),\n0)","v":23.131797367814745},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AG220:AG247)),\n0)","v":21.453748978358515},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AH220:AH247)),\n0)","v":19.897431138093172},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AI220:AI247)),\n0)","v":18.45401315614032},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AJ220:AJ247)),\n0)","v":17.115304945824075},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AK220:AK247)),\n0)","v":15.873710553364395},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AL220:AL247)),\n0)","v":14.722185057735171},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AM220:AM247)),\n0)","v":13.654194597132978},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AN220:AN247)),\n0)","v":12.663679295242908},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C220:$C247,\"Mats, Lab, Ovrhd ($MM)\",AO220:AO247)),\n0)","v":11.745018876941826}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",E219:E246)),\n0)","v":18.304613773815699},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",F219:F246)),\n0)","v":11.269928727543473},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",G219:G246)),\n0)","v":10.356463947440899},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",H219:H246)),\n0)","v":7.3032617099249819},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",I219:I246)),\n0)","v":4.3729284546634499},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",J219:J246)),\n0)","v":4.3571932094814985},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",K219:K246)),\n0)","v":4.4007651415763132},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",L219:L246)),\n0)","v":4.4447727929920768},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",M219:M246)),\n0)","v":4.1223359452114128},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",N219:N246)),\n0)","v":3.8232896115579629},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",O219:O246)),\n0)","v":3.5459369755701404},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",P219:P246)),\n0)","v":3.288704312826523},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",Q219:Q246)),\n0)","v":3.0501320614884224},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",R219:R246)),\n0)","v":2.8288665406114775},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",S219:S246)),\n0)","v":2.6236522692352038},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",T219:T246)),\n0)","v":2.4333248426682976},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",U219:U246)),\n0)","v":2.2568043255490902},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",V219:V246)),\n0)","v":2.0930891241927641},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",W219:W246)),\n0)","v":1.941250303456465},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",X219:X246)),\n0)","v":1.800426315875673},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",Y219:Y246)),\n0)","v":1.6698181131644796},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",Z219:Z246)),\n0)","v":1.548684612341962},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AA219:AA246)),\n0)","v":1.4363384907590377},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AB219:AB246)),\n0)","v":1.332142286166403},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AC219:AC246)),\n0)","v":1.2355047796949699},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AD219:AD246)),\n0)","v":1.1458776412255096},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AE219:AE246)),\n0)","v":1.0627523181130143},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AF219:AF246)),\n0)","v":0.98565714961211126},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AG219:AG246)),\n0)","v":0.91415469063052146},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AH219:AH246)),\n0)","v":0.84783922962528246},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AI219:AI246)),\n0)","v":0.78633448655805926},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AJ219:AJ246)),\n0)","v":0.7292914778475218},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AK219:AK246)),\n0)","v":0.67638653620433808},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AL219:AL246)),\n0)","v":0.62731947411314026},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AM219:AM246)),\n0)","v":0.58181188054089339},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AN219:AN246)),\n0)","v":0.53960554120703041},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C218,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C219:$C246,\"Depreciation ($MM)\",AO219:AO246)),\n0)","v":0.50046097345182472}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E258=Announcement_Year,\"Ancmt Yr\",\nIF(E258=Base_Year,\"Base Yr\",\nIF(E258=Standard_Year,\"Std Yr\",\nIF(E258=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG7",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F258,0,-1)+1","v":2012},{"$f":"OFFSET(G258,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE258,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":72.788800000000009},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":72.788800000000009},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":72.788800000000009},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":72.788800000000009},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":72.788800000000009},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":72.788800000000009},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":72.788800000000009},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO260,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.4804381078779981E-5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.8587284578300765E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1585672827935321},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34055289348780149},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64189652490067972},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76518498840554117},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77283683828959659},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C259,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E260*E261","v":3.9891451334671006E-3},{"$f":"F260*F261","v":4.2644981397130195},{"$f":"G260*G261","v":11.54192223380185},{"$f":"H260*H261","v":24.78843645350489},{"$f":"I260*I261","v":46.722877771690605},{"$f":"J260*J261","v":55.696897084053262},{"$f":"K260*K261","v":56.253866054893798},{"$f":"L260*L261","v":0},{"$f":"M260*M261","v":0},{"$f":"N260*N261","v":0},{"$f":"O260*O261","v":0},{"$f":"P260*P261","v":0},{"$f":"Q260*Q261","v":0},{"$f":"R260*R261","v":0},{"$f":"S260*S261","v":0},{"$f":"T260*T261","v":0},{"$f":"U260*U261","v":0},{"$f":"V260*V261","v":0},{"$f":"W260*W261","v":0},{"$f":"X260*X261","v":0},{"$f":"Y260*Y261","v":0},{"$f":"Z260*Z261","v":0},{"$f":"AA260*AA261","v":0},{"$f":"AB260*AB261","v":0},{"$f":"AC260*AC261","v":0},{"$f":"AD260*AD261","v":0},{"$f":"AE260*AE261","v":0},{"$f":"AF260*AF261","v":0},{"$f":"AG260*AG261","v":0},{"$f":"AH260*AH261","v":0},{"$f":"AI260*AI261","v":0},{"$f":"AJ260*AJ261","v":0},{"$f":"AK260*AK261","v":0},{"$f":"AL260*AL261","v":0},{"$f":"AM260*AM261","v":0},{"$f":"AN260*AN261","v":0},{"$f":"AO260*AO261","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E263,\nOFFSET(E263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8373539005279798E-3},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F263,\nOFFSET(F263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.0332038634033416},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G263,\nOFFSET(G263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.2094075231615982},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H263,\nOFFSET(H263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.631237898384704},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I263,\nOFFSET(I263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":33.232518510595746},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J263,\nOFFSET(J263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":39.615457172247126},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K263,\nOFFSET(K263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":40.011611743969603},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L263,\nOFFSET(L263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M263,\nOFFSET(M263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N263,\nOFFSET(N263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O263,\nOFFSET(O263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P263,\nOFFSET(P263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q263,\nOFFSET(Q263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R263,\nOFFSET(R263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S263,\nOFFSET(S263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T263,\nOFFSET(T263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U263,\nOFFSET(U263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V263,\nOFFSET(V263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W263,\nOFFSET(W263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X263,\nOFFSET(X263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y263,\nOFFSET(Y263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z263,\nOFFSET(Z263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA263,\nOFFSET(AA263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB263,\nOFFSET(AB263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC263,\nOFFSET(AC263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD263,\nOFFSET(AD263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE263,\nOFFSET(AE263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF263,\nOFFSET(AF263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG263,\nOFFSET(AG263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH263,\nOFFSET(AH263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI263,\nOFFSET(AI263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ263,\nOFFSET(AJ263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK263,\nOFFSET(AK263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL263,\nOFFSET(AL263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM263,\nOFFSET(AM263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN263,\nOFFSET(AN263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO263,\nOFFSET(AO263,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E264,\nOFFSET(E264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3962007967134853E-4},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F264,\nOFFSET(F264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.14925743488995569},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G264,\nOFFSET(G264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.40396727818306477},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H264,\nOFFSET(H264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.86759527587267105},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I264,\nOFFSET(I264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6353007220091711},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J264,\nOFFSET(J264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9493913979418642},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K264,\nOFFSET(K264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9688853119212828},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L264,\nOFFSET(L264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M264,\nOFFSET(M264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N264,\nOFFSET(N264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O264,\nOFFSET(O264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P264,\nOFFSET(P264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q264,\nOFFSET(Q264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R264,\nOFFSET(R264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S264,\nOFFSET(S264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T264,\nOFFSET(T264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U264,\nOFFSET(U264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V264,\nOFFSET(V264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W264,\nOFFSET(W264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X264,\nOFFSET(X264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y264,\nOFFSET(Y264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z264,\nOFFSET(Z264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA264,\nOFFSET(AA264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB264,\nOFFSET(AB264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC264,\nOFFSET(AC264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD264,\nOFFSET(AD264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE264,\nOFFSET(AE264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF264,\nOFFSET(AF264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG264,\nOFFSET(AG264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH264,\nOFFSET(AH264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI264,\nOFFSET(AI264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ264,\nOFFSET(AJ264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK264,\nOFFSET(AK264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL264,\nOFFSET(AL264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM264,\nOFFSET(AM264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN264,\nOFFSET(AN264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO264,\nOFFSET(AO264,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C259,((MATCH($C259,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C259,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.947800000000001},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.947800000000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.947800000000001},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.947800000000001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.947800000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.947800000000001},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.947800000000001},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO267,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.3843504863023986E-5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.6869827662640612E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12685382623482569},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27244231479024122},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51351721992054378},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61214799072443293},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61826947063167736},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C266,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E267*E268","v":3.4175047483620213E-3},{"$f":"F267*F268","v":3.653399952681978},{"$f":"G267*G268","v":9.8879766765869466},{"$f":"H267*H268","v":21.236279064806766},{"$f":"I267*I268","v":40.02753755492256},{"$f":"J267*J268","v":47.715589151389956},{"$f":"K267*K268","v":48.192745042903859},{"$f":"L267*L268","v":0},{"$f":"M267*M268","v":0},{"$f":"N267*N268","v":0},{"$f":"O267*O268","v":0},{"$f":"P267*P268","v":0},{"$f":"Q267*Q268","v":0},{"$f":"R267*R268","v":0},{"$f":"S267*S268","v":0},{"$f":"T267*T268","v":0},{"$f":"U267*U268","v":0},{"$f":"V267*V268","v":0},{"$f":"W267*W268","v":0},{"$f":"X267*X268","v":0},{"$f":"Y267*Y268","v":0},{"$f":"Z267*Z268","v":0},{"$f":"AA267*AA268","v":0},{"$f":"AB267*AB268","v":0},{"$f":"AC267*AC268","v":0},{"$f":"AD267*AD268","v":0},{"$f":"AE267*AE268","v":0},{"$f":"AF267*AF268","v":0},{"$f":"AG267*AG268","v":0},{"$f":"AH267*AH268","v":0},{"$f":"AI267*AI268","v":0},{"$f":"AJ267*AJ268","v":0},{"$f":"AK267*AK268","v":0},{"$f":"AL267*AL268","v":0},{"$f":"AM267*AM268","v":0},{"$f":"AN267*AN268","v":0},{"$f":"AO267*AO268","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E270,\nOFFSET(E270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.4386806141450264E-3},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F270,\nOFFSET(F270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.6070119272238399},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G270,\nOFFSET(G270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.0559132495333579},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H270,\nOFFSET(H270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.153893230650194},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I270,\nOFFSET(I270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.563056105170695},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J270,\nOFFSET(J270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":34.04913550208677},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K270,\nOFFSET(K270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":34.389626857107643},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L270,\nOFFSET(L270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M270,\nOFFSET(M270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N270,\nOFFSET(N270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O270,\nOFFSET(O270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P270,\nOFFSET(P270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q270,\nOFFSET(Q270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R270,\nOFFSET(R270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S270,\nOFFSET(S270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T270,\nOFFSET(T270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U270,\nOFFSET(U270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V270,\nOFFSET(V270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W270,\nOFFSET(W270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X270,\nOFFSET(X270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y270,\nOFFSET(Y270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z270,\nOFFSET(Z270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA270,\nOFFSET(AA270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB270,\nOFFSET(AB270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC270,\nOFFSET(AC270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD270,\nOFFSET(AD270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE270,\nOFFSET(AE270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF270,\nOFFSET(AF270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG270,\nOFFSET(AG270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH270,\nOFFSET(AH270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI270,\nOFFSET(AI270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ270,\nOFFSET(AJ270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK270,\nOFFSET(AK270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL270,\nOFFSET(AL270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM270,\nOFFSET(AM270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN270,\nOFFSET(AN270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO270,\nOFFSET(AO270,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E271,\nOFFSET(E271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.116960637370788E-4},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F271,\nOFFSET(F271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.11940594791196452},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G271,\nOFFSET(G271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.32317382254645177},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H271,\nOFFSET(H271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.69407622069813679},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I271,\nOFFSET(I271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3082405776073367},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J271,\nOFFSET(J271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5595131183534912},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K271,\nOFFSET(K271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5751082495370263},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L271,\nOFFSET(L271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M271,\nOFFSET(M271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N271,\nOFFSET(N271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O271,\nOFFSET(O271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P271,\nOFFSET(P271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q271,\nOFFSET(Q271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R271,\nOFFSET(R271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S271,\nOFFSET(S271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T271,\nOFFSET(T271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U271,\nOFFSET(U271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V271,\nOFFSET(V271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W271,\nOFFSET(W271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X271,\nOFFSET(X271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y271,\nOFFSET(Y271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z271,\nOFFSET(Z271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA271,\nOFFSET(AA271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB271,\nOFFSET(AB271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC271,\nOFFSET(AC271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD271,\nOFFSET(AD271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE271,\nOFFSET(AE271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF271,\nOFFSET(AF271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG271,\nOFFSET(AG271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH271,\nOFFSET(AH271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI271,\nOFFSET(AI271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ271,\nOFFSET(AJ271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK271,\nOFFSET(AK271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL271,\nOFFSET(AL271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM271,\nOFFSET(AM271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN271,\nOFFSET(AN271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO271,\nOFFSET(AO271,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C266,((MATCH($C266,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C266,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.575800000000015},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.575800000000015},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.575800000000015},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.575800000000015},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.575800000000015},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.575800000000015},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.575800000000015},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO274,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0960876215755997E-5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1717456915660153E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1713456558706422E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.8110578697560306E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12837930498013594},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15303699768110823},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15456736765791934},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C273,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E274*E275","v":9.1606399843278019E-4},{"$f":"F274*F275","v":0.97929583569182999},{"$f":"G274*G275","v":2.6504775026591365},{"$f":"H274*H275","v":5.6923961031115615},{"$f":"I274*I275","v":10.729403117158848},{"$f":"J274*J275","v":12.790189510796768},{"$f":"K274*K275","v":12.918091405904738},{"$f":"L274*L275","v":0},{"$f":"M274*M275","v":0},{"$f":"N274*N275","v":0},{"$f":"O274*O275","v":0},{"$f":"P274*P275","v":0},{"$f":"Q274*Q275","v":0},{"$f":"R274*R275","v":0},{"$f":"S274*S275","v":0},{"$f":"T274*T275","v":0},{"$f":"U274*U275","v":0},{"$f":"V274*V275","v":0},{"$f":"W274*W275","v":0},{"$f":"X274*X275","v":0},{"$f":"Y274*Y275","v":0},{"$f":"Z274*Z275","v":0},{"$f":"AA274*AA275","v":0},{"$f":"AB274*AB275","v":0},{"$f":"AC274*AC275","v":0},{"$f":"AD274*AD275","v":0},{"$f":"AE274*AE275","v":0},{"$f":"AF274*AF275","v":0},{"$f":"AG274*AG275","v":0},{"$f":"AH274*AH275","v":0},{"$f":"AI274*AI275","v":0},{"$f":"AJ274*AJ275","v":0},{"$f":"AK274*AK275","v":0},{"$f":"AL274*AL275","v":0},{"$f":"AM274*AM275","v":0},{"$f":"AN274*AN275","v":0},{"$f":"AO274*AO275","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E277,\nOFFSET(E277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.5570583364243191E-4},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F277,\nOFFSET(F277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.70096630085173273},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G277,\nOFFSET(G277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.8971748299299069},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H277,\nOFFSET(H277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.0745377381923022},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I277,\nOFFSET(I277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.6799571072092458},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J277,\nOFFSET(J277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.1550392657823494},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K277,\nOFFSET(K277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.2465896584401737},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L277,\nOFFSET(L277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M277,\nOFFSET(M277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N277,\nOFFSET(N277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O277,\nOFFSET(O277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P277,\nOFFSET(P277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q277,\nOFFSET(Q277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R277,\nOFFSET(R277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S277,\nOFFSET(S277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T277,\nOFFSET(T277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U277,\nOFFSET(U277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V277,\nOFFSET(V277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W277,\nOFFSET(W277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X277,\nOFFSET(X277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y277,\nOFFSET(Y277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z277,\nOFFSET(Z277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA277,\nOFFSET(AA277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB277,\nOFFSET(AB277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC277,\nOFFSET(AC277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD277,\nOFFSET(AD277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE277,\nOFFSET(AE277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF277,\nOFFSET(AF277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG277,\nOFFSET(AG277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH277,\nOFFSET(AH277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI277,\nOFFSET(AI277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ277,\nOFFSET(AJ277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK277,\nOFFSET(AK277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL277,\nOFFSET(AL277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM277,\nOFFSET(AM277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN277,\nOFFSET(AN277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO277,\nOFFSET(AO277,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E278,\nOFFSET(E278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.7924015934269707E-5},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F278,\nOFFSET(F278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.9851486977991136E-2},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G278,\nOFFSET(G278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.0793455636612957E-2},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H278,\nOFFSET(H278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.17351905517453423},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I278,\nOFFSET(I278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.32706014440183423},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J278,\nOFFSET(J278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.38987827958837284},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K278,\nOFFSET(K278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.39377706238425664},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L278,\nOFFSET(L278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M278,\nOFFSET(M278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N278,\nOFFSET(N278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O278,\nOFFSET(O278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P278,\nOFFSET(P278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q278,\nOFFSET(Q278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R278,\nOFFSET(R278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S278,\nOFFSET(S278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T278,\nOFFSET(T278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U278,\nOFFSET(U278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V278,\nOFFSET(V278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W278,\nOFFSET(W278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X278,\nOFFSET(X278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y278,\nOFFSET(Y278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z278,\nOFFSET(Z278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA278,\nOFFSET(AA278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB278,\nOFFSET(AB278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC278,\nOFFSET(AC278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD278,\nOFFSET(AD278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE278,\nOFFSET(AE278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF278,\nOFFSET(AF278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG278,\nOFFSET(AG278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH278,\nOFFSET(AH278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI278,\nOFFSET(AI278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ278,\nOFFSET(AJ278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK278,\nOFFSET(AK278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL278,\nOFFSET(AL278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM278,\nOFFSET(AM278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN278,\nOFFSET(AN278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO278,\nOFFSET(AO278,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C273,((MATCH($C273,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C273,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":84.30259836126092},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":84.30259836126092},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":84.30259836126092},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":84.30259836126092},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":84.30259836126092},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":84.30259836126092},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":84.30259836126092},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.709553661446506},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":76.86833391408274},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.586217465979274},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.817511222806758},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":59.52025638919671},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.655923280639435},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":50.189131077085733},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":46.087390479874507},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":42.320867400196512},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.86216596027792},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.686129228938519},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.769656242170825},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.09153397783588},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.632283062340303},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":25.374016087039351},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.30030750382744},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.396074153599379},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.647465558603628},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.041763180727088},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.567287912964474},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.213315131209768},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.969996688497364},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.82828928431643},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.779888687991427},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.817169337701186},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.93312887580894},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.1213372170798959},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.3758897793331286},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.6913645363499388},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO281,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.0627825806623115}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.561130413344985},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5767417174784348},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5925091346532192},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6084342259997515},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6245185682597489},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6407637539423465},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6571713914817701},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6737431053965879},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6904805364505537},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7073853418150593},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.72445919523321},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7417037871855421},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7591208250573975},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7767120333079716},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7944791536410514},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.812423945177462},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8305481846292366},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8488536664755291},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8673422031402844},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8860156251716873},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9048757814234043},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9239245392376383},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9431637846300147},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9625954224763149},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9822213767010781},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0020435904680891},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0220640263727701},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.042284666636498},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0627075133028629},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C280,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0833345884358918}]
[null,null,"Revenues ($MM)",null,{"$f":"E281*E282","v":0},{"$f":"F281*F282","v":0},{"$f":"G281*G282","v":0},{"$f":"H281*H282","v":0},{"$f":"I281*I282","v":0},{"$f":"J281*J282","v":0},{"$f":"K281*K282","v":0},{"$f":"L281*L282","v":130.6815301084182},{"$f":"M281*M282","v":121.20150883539664},{"$f":"N281*N282","v":112.40919609519059},{"$f":"O281*O282","v":104.25470349488539},{"$f":"P281*P282","v":96.691761691831019},{"$f":"Q281*Q282","v":89.677457857126853},{"$f":"R281*R282","v":83.171992184275112},{"$f":"S281*S282","v":77.138452061410305},{"$f":"T281*T282","v":71.542602625736947},{"$f":"U281*U282","v":66.352692511762683},{"$f":"V281*V282","v":61.539273691123654},{"$f":"W281*W282","v":57.075034381757263},{"$f":"X281*X282","v":52.934644078333363},{"$f":"Y281*Y282","v":49.094609824632066},{"$f":"Z281*Z282","v":45.533142912344793},{"$f":"AA281*AA282","v":42.23003524993495},{"$f":"AB281*AB282","v":39.166544700063874},{"$f":"AC281*AC282","v":36.325288734975999},{"$f":"AD281*AD282","v":33.690145806434188},{"$f":"AE281*AE282","v":31.246163870569031},{"$f":"AF281*AF282","v":28.979475548603709},{"$f":"AG281*AG282","v":26.877219442068625},{"$f":"AH281*AH282","v":24.927467156040976},{"$f":"AI281*AI282","v":23.119155616332499},{"$f":"AJ281*AJ282","v":21.442024296586734},{"$f":"AK281*AK282","v":19.886556999106784},{"$f":"AL281*AL282","v":18.443927859072371},{"$f":"AM281*AM282","v":17.105951265769409},{"$f":"AN281*AN282","v":15.865035416680209},{"$f":"AO281*AO282","v":14.714139240896303}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E284,\nOFFSET(E284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F284,\nOFFSET(F284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G284,\nOFFSET(G284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H284,\nOFFSET(H284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I284,\nOFFSET(I284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J284,\nOFFSET(J284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K284,\nOFFSET(K284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L284,\nOFFSET(L284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":94.077452932117524},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M284,\nOFFSET(M284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":87.252798718410034},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N284,\nOFFSET(N284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":80.923224927110297},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O284,\nOFFSET(O284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.052816973101386},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P284,\nOFFSET(P284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.608265620550625},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q284,\nOFFSET(Q284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.558677983235029},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R284,\nOFFSET(R284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":59.875402235457493},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S284,\nOFFSET(S284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":55.531865038946712},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T284,\nOFFSET(T284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":51.503420763286499},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U284,\nOFFSET(U284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":47.767211644337081},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V284,\nOFFSET(V284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":44.302038087174495},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W284,\nOFFSET(W284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":41.088238377634895},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X284,\nOFFSET(X284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.107577119936124},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y284,\nOFFSET(Y284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.343141767361139},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z284,\nOFFSET(Z284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.779246658909116},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA284,\nOFFSET(AA284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.401344017409045},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB284,\nOFFSET(AB284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.195941404091172},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC284,\nOFFSET(AC284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.150525161245746},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD284,\nOFFSET(AD284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.253489408575714},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE284,\nOFFSET(AE284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.494070190362191},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF284,\nOFFSET(AF284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.862284399787519},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG284,\nOFFSET(AG284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.348873133867006},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH284,\nOFFSET(AH284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.945249157579948},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI284,\nOFFSET(AI284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.643448179106631},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ284,\nOFFSET(AJ284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.436083659702382},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK284,\nOFFSET(AK284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.316304901795938},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL284,\nOFFSET(AL284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.277758177499921},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM284,\nOFFSET(AM284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.314550676973221},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN284,\nOFFSET(AN284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.4212170720747},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO284,\nOFFSET(AO284,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.592688505587631}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E285,\nOFFSET(E285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F285,\nOFFSET(F285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G285,\nOFFSET(G285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H285,\nOFFSET(H285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I285,\nOFFSET(I285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J285,\nOFFSET(J285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K285,\nOFFSET(K285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L285,\nOFFSET(L285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.9771483300809911},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M285,\nOFFSET(M285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.6886343316310972},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N285,\nOFFSET(N285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.4210499843767508},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O285,\nOFFSET(O285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.1728769900671869},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P285,\nOFFSET(P285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.9427071922574819},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q285,\nOFFSET(Q285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.7292345862990879},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R285,\nOFFSET(R285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.5312479089490743},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S285,\nOFFSET(S285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.3476237655508427},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T285,\nOFFSET(T285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1773202557892954},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U285,\nOFFSET(U285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.0193710618524126},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V285,\nOFFSET(V285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.8728799654549135},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W285,\nOFFSET(W285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.737015762613102},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X285,\nOFFSET(X285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6110075473168448},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y285,\nOFFSET(Y285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4941403373378106},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z285,\nOFFSET(Z285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3857510173544083},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA285,\nOFFSET(AA285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2852245763743237},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB285,\nOFFSET(AB285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1919906181054665},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC285,\nOFFSET(AC285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1055201244748294},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD285,\nOFFSET(AD285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0253224539311807},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE285,\nOFFSET(AE285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.95094255749967993},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF285,\nOFFSET(AF285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.88195839679204713},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG285,\nOFFSET(AG285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.81797854932184999},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH285,\nOFFSET(AH285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.75863998753723461},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI285,\nOFFSET(AI285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.70360601896913566},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ285,\nOFFSET(AJ285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.6525643758071713},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK285,\nOFFSET(AK285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.60522544306330461},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL285,\nOFFSET(AL285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.56132061526970634},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM285,\nOFFSET(AM285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.52060077238657232},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN285,\nOFFSET(AN285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.48283486627205385},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO285,\nOFFSET(AO285,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C280,((MATCH($C280,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C280,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.44780860969380532}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F288,0,-1)+1","v":2012},{"$f":"OFFSET(G288,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",E259:E286)),\n0)","v":1.0960876215755996E-4},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",F259:F286)),\n0)","v":0.11717456915660152},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",G259:G286)),\n0)","v":0.31713456558706427},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",H259:H286)),\n0)","v":0.68110578697560309},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",I259:I286)),\n0)","v":1.2837930498013597},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",J259:J286)),\n0)","v":1.5303699768110821},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",K259:K286)),\n0)","v":1.5456736765791934},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",L259:L286)),\n0)","v":1.561130413344985},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",M259:M286)),\n0)","v":1.5767417174784348},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",N259:N286)),\n0)","v":1.5925091346532192},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",O259:O286)),\n0)","v":1.6084342259997515},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",P259:P286)),\n0)","v":1.6245185682597489},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",Q259:Q286)),\n0)","v":1.6407637539423465},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",R259:R286)),\n0)","v":1.6571713914817701},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",S259:S286)),\n0)","v":1.6737431053965879},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",T259:T286)),\n0)","v":1.6904805364505537},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",U259:U286)),\n0)","v":1.7073853418150593},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",V259:V286)),\n0)","v":1.72445919523321},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",W259:W286)),\n0)","v":1.7417037871855421},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",X259:X286)),\n0)","v":1.7591208250573975},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",Y259:Y286)),\n0)","v":1.7767120333079716},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",Z259:Z286)),\n0)","v":1.7944791536410514},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AA259:AA286)),\n0)","v":1.812423945177462},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AB259:AB286)),\n0)","v":1.8305481846292366},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AC259:AC286)),\n0)","v":1.8488536664755291},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AD259:AD286)),\n0)","v":1.8673422031402844},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AE259:AE286)),\n0)","v":1.8860156251716873},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AF259:AF286)),\n0)","v":1.9048757814234043},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AG259:AG286)),\n0)","v":1.9239245392376383},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AH259:AH286)),\n0)","v":1.9431637846300147},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AI259:AI286)),\n0)","v":1.9625954224763149},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AJ259:AJ286)),\n0)","v":1.9822213767010781},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AK259:AK286)),\n0)","v":2.0020435904680891},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AL259:AL286)),\n0)","v":2.0220640263727701},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AM259:AM286)),\n0)","v":2.042284666636498},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AN259:AN286)),\n0)","v":2.0627075133028629},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Unit Sales (MM)\",AO259:AO286)),\n0)","v":2.0833345884358918}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",E259:E286)),\n0)","v":8.3227138802619022E-3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",F259:F286)),\n0)","v":8.8971939280868284},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",G259:G286)),\n0)","v":24.080376413047933},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",H259:H286)),\n0)","v":51.717111621423214},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",I259:I286)),\n0)","v":97.479818443772018},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",J259:J286)),\n0)","v":116.20267574623999},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",K259:K286)),\n0)","v":117.36470250370239},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",L259:L286)),\n0)","v":130.6815301084182},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",M259:M286)),\n0)","v":121.20150883539664},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",N259:N286)),\n0)","v":112.40919609519059},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",O259:O286)),\n0)","v":104.25470349488539},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",P259:P286)),\n0)","v":96.691761691831019},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",Q259:Q286)),\n0)","v":89.677457857126853},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",R259:R286)),\n0)","v":83.171992184275112},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",S259:S286)),\n0)","v":77.138452061410305},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",T259:T286)),\n0)","v":71.542602625736947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",U259:U286)),\n0)","v":66.352692511762683},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",V259:V286)),\n0)","v":61.539273691123654},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",W259:W286)),\n0)","v":57.075034381757263},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",X259:X286)),\n0)","v":52.934644078333363},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",Y259:Y286)),\n0)","v":49.094609824632066},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",Z259:Z286)),\n0)","v":45.533142912344793},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AA259:AA286)),\n0)","v":42.23003524993495},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AB259:AB286)),\n0)","v":39.166544700063874},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AC259:AC286)),\n0)","v":36.325288734975999},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AD259:AD286)),\n0)","v":33.690145806434188},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AE259:AE286)),\n0)","v":31.246163870569031},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AF259:AF286)),\n0)","v":28.979475548603709},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AG259:AG286)),\n0)","v":26.877219442068625},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AH259:AH286)),\n0)","v":24.927467156040976},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AI259:AI286)),\n0)","v":23.119155616332499},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AJ259:AJ286)),\n0)","v":21.442024296586734},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AK259:AK286)),\n0)","v":19.886556999106784},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AL259:AL286)),\n0)","v":18.443927859072371},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AM259:AM286)),\n0)","v":17.105951265769409},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AN259:AN286)),\n0)","v":15.865035416680209},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Revenues ($MM)\",AO259:AO286)),\n0)","v":14.714139240896303}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",E260:E287)),\n0)","v":5.9317403483154386E-3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",F260:F287)),\n0)","v":6.3411820914789141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",G260:G287)),\n0)","v":17.162495602624862},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",H260:H287)),\n0)","v":36.859668867227199},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",I260:I287)),\n0)","v":69.475531722975688},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",J260:J287)),\n0)","v":82.819631940116253},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",K260:K287)),\n0)","v":83.647828259517411},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",L260:L287)),\n0)","v":94.077452932117524},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",M260:M287)),\n0)","v":87.252798718410034},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",N260:N287)),\n0)","v":80.923224927110297},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",O260:O287)),\n0)","v":75.052816973101386},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",P260:P287)),\n0)","v":69.608265620550625},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",Q260:Q287)),\n0)","v":64.558677983235029},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",R260:R287)),\n0)","v":59.875402235457493},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",S260:S287)),\n0)","v":55.531865038946712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",T260:T287)),\n0)","v":51.503420763286499},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",U260:U287)),\n0)","v":47.767211644337081},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",V260:V287)),\n0)","v":44.302038087174495},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",W260:W287)),\n0)","v":41.088238377634895},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",X260:X287)),\n0)","v":38.107577119936124},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",Y260:Y287)),\n0)","v":35.343141767361139},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",Z260:Z287)),\n0)","v":32.779246658909116},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AA260:AA287)),\n0)","v":30.401344017409045},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AB260:AB287)),\n0)","v":28.195941404091172},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AC260:AC287)),\n0)","v":26.150525161245746},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AD260:AD287)),\n0)","v":24.253489408575714},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AE260:AE287)),\n0)","v":22.494070190362191},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AF260:AF287)),\n0)","v":20.862284399787519},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AG260:AG287)),\n0)","v":19.348873133867006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AH260:AH287)),\n0)","v":17.945249157579948},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AI260:AI287)),\n0)","v":16.643448179106631},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AJ260:AJ287)),\n0)","v":15.436083659702382},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AK260:AK287)),\n0)","v":14.316304901795938},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AL260:AL287)),\n0)","v":13.277758177499921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AM260:AM287)),\n0)","v":12.314550676973221},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AN260:AN287)),\n0)","v":11.4212170720747},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C260:$C287,\"Mats, Lab, Ovrhd ($MM)\",AO260:AO287)),\n0)","v":10.592688505587631}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",E259:E286)),\n0)","v":2.7924015934269707E-4},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",F259:F286)),\n0)","v":0.29851486977991132},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",G259:G286)),\n0)","v":0.80793455636612954},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",H259:H286)),\n0)","v":1.7351905517453421},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",I259:I286)),\n0)","v":3.2706014440183422},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",J259:J286)),\n0)","v":3.898782795883728},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",K259:K286)),\n0)","v":3.9377706238425656},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",L259:L286)),\n0)","v":3.9771483300809911},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",M259:M286)),\n0)","v":3.6886343316310972},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",N259:N286)),\n0)","v":3.4210499843767508},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",O259:O286)),\n0)","v":3.1728769900671869},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",P259:P286)),\n0)","v":2.9427071922574819},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",Q259:Q286)),\n0)","v":2.7292345862990879},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",R259:R286)),\n0)","v":2.5312479089490743},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",S259:S286)),\n0)","v":2.3476237655508427},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",T259:T286)),\n0)","v":2.1773202557892954},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",U259:U286)),\n0)","v":2.0193710618524126},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",V259:V286)),\n0)","v":1.8728799654549135},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",W259:W286)),\n0)","v":1.737015762613102},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",X259:X286)),\n0)","v":1.6110075473168448},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",Y259:Y286)),\n0)","v":1.4941403373378106},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",Z259:Z286)),\n0)","v":1.3857510173544083},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AA259:AA286)),\n0)","v":1.2852245763743237},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AB259:AB286)),\n0)","v":1.1919906181054665},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AC259:AC286)),\n0)","v":1.1055201244748294},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AD259:AD286)),\n0)","v":1.0253224539311807},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AE259:AE286)),\n0)","v":0.95094255749967993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AF259:AF286)),\n0)","v":0.88195839679204713},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AG259:AG286)),\n0)","v":0.81797854932184999},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AH259:AH286)),\n0)","v":0.75863998753723461},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AI259:AI286)),\n0)","v":0.70360601896913566},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AJ259:AJ286)),\n0)","v":0.6525643758071713},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AK259:AK286)),\n0)","v":0.60522544306330461},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AL259:AL286)),\n0)","v":0.56132061526970634},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AM259:AM286)),\n0)","v":0.52060077238657232},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AN259:AN286)),\n0)","v":0.48283486627205385},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C258,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C259:$C286,\"Depreciation ($MM)\",AO259:AO286)),\n0)","v":0.44780860969380532}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E298=Announcement_Year,\"Ancmt Yr\",\nIF(E298=Base_Year,\"Base Yr\",\nIF(E298=Standard_Year,\"Std Yr\",\nIF(E298=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG8",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F298,0,-1)+1","v":2012},{"$f":"OFFSET(G298,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE298,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.31359999999999},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.31359999999999},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.31359999999999},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.31359999999999},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.31359999999999},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.31359999999999},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.31359999999999},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO300,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64362942497889397},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68544745686321762},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.82813546784750136},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.87715033907637496},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.99382637337783752},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0159374572225977},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0260968317948236},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C299,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E300*E301","v":76.79374376016176},{"$f":"F300*F301","v":81.783203689195204},{"$f":"G300*G301","v":98.807823956569635},{"$f":"H300*H301","v":104.65596469642297},{"$f":"I300*I301","v":118.57700238265394},{"$f":"J300*J301","v":121.21515539607412},{"$f":"K300*K301","v":122.42730695003486},{"$f":"L300*L301","v":0},{"$f":"M300*M301","v":0},{"$f":"N300*N301","v":0},{"$f":"O300*O301","v":0},{"$f":"P300*P301","v":0},{"$f":"Q300*Q301","v":0},{"$f":"R300*R301","v":0},{"$f":"S300*S301","v":0},{"$f":"T300*T301","v":0},{"$f":"U300*U301","v":0},{"$f":"V300*V301","v":0},{"$f":"W300*W301","v":0},{"$f":"X300*X301","v":0},{"$f":"Y300*Y301","v":0},{"$f":"Z300*Z301","v":0},{"$f":"AA300*AA301","v":0},{"$f":"AB300*AB301","v":0},{"$f":"AC300*AC301","v":0},{"$f":"AD300*AD301","v":0},{"$f":"AE300*AE301","v":0},{"$f":"AF300*AF301","v":0},{"$f":"AG300*AG301","v":0},{"$f":"AH300*AH301","v":0},{"$f":"AI300*AI301","v":0},{"$f":"AJ300*AJ301","v":0},{"$f":"AK300*AK301","v":0},{"$f":"AL300*AL301","v":0},{"$f":"AM300*AM301","v":0},{"$f":"AN300*AN301","v":0},{"$f":"AO300*AO301","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E303,\nOFFSET(E303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.620982968515051},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F303,\nOFFSET(F303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":58.169829429979053},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G303,\nOFFSET(G303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.27890821866157},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H303,\nOFFSET(H303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.438507426985609},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I303,\nOFFSET(I303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":84.340105202169752},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J303,\nOFFSET(J303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":86.216540752237492},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K303,\nOFFSET(K303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":87.078706159759861},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L303,\nOFFSET(L303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M303,\nOFFSET(M303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N303,\nOFFSET(N303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O303,\nOFFSET(O303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P303,\nOFFSET(P303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q303,\nOFFSET(Q303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R303,\nOFFSET(R303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S303,\nOFFSET(S303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T303,\nOFFSET(T303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U303,\nOFFSET(U303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V303,\nOFFSET(V303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W303,\nOFFSET(W303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X303,\nOFFSET(X303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y303,\nOFFSET(Y303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z303,\nOFFSET(Z303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA303,\nOFFSET(AA303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB303,\nOFFSET(AB303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC303,\nOFFSET(AC303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD303,\nOFFSET(AD303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE303,\nOFFSET(AE303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF303,\nOFFSET(AF303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG303,\nOFFSET(AG303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH303,\nOFFSET(AH303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI303,\nOFFSET(AI303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ303,\nOFFSET(AJ303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK303,\nOFFSET(AK303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL303,\nOFFSET(AL303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM303,\nOFFSET(AM303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN303,\nOFFSET(AN303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO303,\nOFFSET(AO303,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E304,\nOFFSET(E304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.6877810316056618},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F304,\nOFFSET(F304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8624121291218323},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G304,\nOFFSET(G304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.4582738384799376},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H304,\nOFFSET(H304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.6629587643748045},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I304,\nOFFSET(I304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.1501950833928891},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J304,\nOFFSET(J304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.2425304388625946},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K304,\nOFFSET(K304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.2849557432512206},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L304,\nOFFSET(L304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M304,\nOFFSET(M304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N304,\nOFFSET(N304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O304,\nOFFSET(O304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P304,\nOFFSET(P304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q304,\nOFFSET(Q304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R304,\nOFFSET(R304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S304,\nOFFSET(S304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T304,\nOFFSET(T304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U304,\nOFFSET(U304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V304,\nOFFSET(V304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W304,\nOFFSET(W304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X304,\nOFFSET(X304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y304,\nOFFSET(Y304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z304,\nOFFSET(Z304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA304,\nOFFSET(AA304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB304,\nOFFSET(AB304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC304,\nOFFSET(AC304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD304,\nOFFSET(AD304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE304,\nOFFSET(AE304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF304,\nOFFSET(AF304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG304,\nOFFSET(AG304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH304,\nOFFSET(AH304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI304,\nOFFSET(AI304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ304,\nOFFSET(AJ304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK304,\nOFFSET(AK304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL304,\nOFFSET(AL304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM304,\nOFFSET(AM304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN304,\nOFFSET(AN304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO304,\nOFFSET(AO304,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C299,((MATCH($C299,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C299,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":124.5262},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":124.5262},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":124.5262},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":124.5262},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":124.5262},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":124.5262},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":124.5262},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO307,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.51490353998311522},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.54835796549057414},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.66250837427800113},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.70172027126110004},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79506109870227004},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81274996577807812},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.82087746543585893},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C306,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E307*E308","v":64.118981200645408},{"$f":"F307*F308","v":68.284933682272339},{"$f":"G307*G308","v":82.499650317017228},{"$f":"H307*H308","v":87.382558843113998},{"$f":"I307*I308","v":99.005937389218616},{"$f":"J307*J308","v":101.20866478847411},{"$f":"K307*K308","v":102.22075143635885},{"$f":"L307*L308","v":0},{"$f":"M307*M308","v":0},{"$f":"N307*N308","v":0},{"$f":"O307*O308","v":0},{"$f":"P307*P308","v":0},{"$f":"Q307*Q308","v":0},{"$f":"R307*R308","v":0},{"$f":"S307*S308","v":0},{"$f":"T307*T308","v":0},{"$f":"U307*U308","v":0},{"$f":"V307*V308","v":0},{"$f":"W307*W308","v":0},{"$f":"X307*X308","v":0},{"$f":"Y307*Y308","v":0},{"$f":"Z307*Z308","v":0},{"$f":"AA307*AA308","v":0},{"$f":"AB307*AB308","v":0},{"$f":"AC307*AC308","v":0},{"$f":"AD307*AD308","v":0},{"$f":"AE307*AE308","v":0},{"$f":"AF307*AF308","v":0},{"$f":"AG307*AG308","v":0},{"$f":"AH307*AH308","v":0},{"$f":"AI307*AI308","v":0},{"$f":"AJ307*AJ308","v":0},{"$f":"AK307*AK308","v":0},{"$f":"AL307*AL308","v":0},{"$f":"AM307*AM308","v":0},{"$f":"AN307*AN308","v":0},{"$f":"AO307*AO308","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E310,\nOFFSET(E310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.699761145346358},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F310,\nOFFSET(F310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.668976029741579},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G310,\nOFFSET(G310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":58.800284150870688},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H310,\nOFFSET(H310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":62.280497796794172},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I310,\nOFFSET(I310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.56487183568764},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J310,\nOFFSET(J310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":72.134829968666708},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K310,\nOFFSET(K310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":72.856178268353389},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L310,\nOFFSET(L310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M310,\nOFFSET(M310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N310,\nOFFSET(N310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O310,\nOFFSET(O310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P310,\nOFFSET(P310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q310,\nOFFSET(Q310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R310,\nOFFSET(R310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S310,\nOFFSET(S310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T310,\nOFFSET(T310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U310,\nOFFSET(U310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V310,\nOFFSET(V310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W310,\nOFFSET(W310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X310,\nOFFSET(X310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y310,\nOFFSET(Y310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z310,\nOFFSET(Z310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA310,\nOFFSET(AA310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB310,\nOFFSET(AB310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC310,\nOFFSET(AC310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD310,\nOFFSET(AD310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE310,\nOFFSET(AE310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF310,\nOFFSET(AF310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG310,\nOFFSET(AG310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH310,\nOFFSET(AH310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI310,\nOFFSET(AI310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ310,\nOFFSET(AJ310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK310,\nOFFSET(AK310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL310,\nOFFSET(AL310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM310,\nOFFSET(AM310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN310,\nOFFSET(AN310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO310,\nOFFSET(AO310,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E311,\nOFFSET(E311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1502248252845297},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F311,\nOFFSET(F311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.2899297032974659},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G311,\nOFFSET(G311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.7666190707839502},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H311,\nOFFSET(H311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.9303670114998437},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I311,\nOFFSET(I311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.3201560667143113},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J311,\nOFFSET(J311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.3940243510900761},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K311,\nOFFSET(K311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.4279645946009767},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L311,\nOFFSET(L311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M311,\nOFFSET(M311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N311,\nOFFSET(N311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O311,\nOFFSET(O311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P311,\nOFFSET(P311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q311,\nOFFSET(Q311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R311,\nOFFSET(R311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S311,\nOFFSET(S311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T311,\nOFFSET(T311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U311,\nOFFSET(U311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V311,\nOFFSET(V311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W311,\nOFFSET(W311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X311,\nOFFSET(X311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y311,\nOFFSET(Y311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z311,\nOFFSET(Z311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA311,\nOFFSET(AA311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB311,\nOFFSET(AB311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC311,\nOFFSET(AC311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD311,\nOFFSET(AD311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE311,\nOFFSET(AE311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF311,\nOFFSET(AF311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG311,\nOFFSET(AG311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH311,\nOFFSET(AH311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI311,\nOFFSET(AI311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ311,\nOFFSET(AJ311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK311,\nOFFSET(AK311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL311,\nOFFSET(AL311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM311,\nOFFSET(AM311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN311,\nOFFSET(AN311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO311,\nOFFSET(AO311,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C306,((MATCH($C306,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C306,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.37180000000001},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.37180000000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.37180000000001},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.37180000000001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.37180000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.37180000000001},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.37180000000001},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO314,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12872588499577881},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13708949137264353},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16562709356950028},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17543006781527501},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19876527467556751},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20318749144451953},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20521936635896473},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C313,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E314*E315","v":17.55458064346735},{"$f":"F314*F315","v":18.695140699571869},{"$f":"G314*G315","v":22.58686487884118},{"$f":"H314*H315","v":23.923714122091123},{"$f":"I314*I315","v":27.105978285001559},{"$f":"J314*J315","v":27.709043945773729},{"$f":"K314*K315","v":27.98613438523147},{"$f":"L314*L315","v":0},{"$f":"M314*M315","v":0},{"$f":"N314*N315","v":0},{"$f":"O314*O315","v":0},{"$f":"P314*P315","v":0},{"$f":"Q314*Q315","v":0},{"$f":"R314*R315","v":0},{"$f":"S314*S315","v":0},{"$f":"T314*T315","v":0},{"$f":"U314*U315","v":0},{"$f":"V314*V315","v":0},{"$f":"W314*W315","v":0},{"$f":"X314*X315","v":0},{"$f":"Y314*Y315","v":0},{"$f":"Z314*Z315","v":0},{"$f":"AA314*AA315","v":0},{"$f":"AB314*AB315","v":0},{"$f":"AC314*AC315","v":0},{"$f":"AD314*AD315","v":0},{"$f":"AE314*AE315","v":0},{"$f":"AF314*AF315","v":0},{"$f":"AG314*AG315","v":0},{"$f":"AH314*AH315","v":0},{"$f":"AI314*AI315","v":0},{"$f":"AJ314*AJ315","v":0},{"$f":"AK314*AK315","v":0},{"$f":"AL314*AL315","v":0},{"$f":"AM314*AM315","v":0},{"$f":"AN314*AN315","v":0},{"$f":"AO314*AO315","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E317,\nOFFSET(E317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.562877109699278},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F317,\nOFFSET(F317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.379115111169567},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G317,\nOFFSET(G317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.164214544872056},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H317,\nOFFSET(H317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.120926248685578},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I317,\nOFFSET(I317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.398302987053928},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J317,\nOFFSET(J317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.829884916536233},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K317,\nOFFSET(K317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.028183765701598},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L317,\nOFFSET(L317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M317,\nOFFSET(M317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N317,\nOFFSET(N317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O317,\nOFFSET(O317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P317,\nOFFSET(P317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q317,\nOFFSET(Q317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R317,\nOFFSET(R317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S317,\nOFFSET(S317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T317,\nOFFSET(T317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U317,\nOFFSET(U317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V317,\nOFFSET(V317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W317,\nOFFSET(W317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X317,\nOFFSET(X317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y317,\nOFFSET(Y317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z317,\nOFFSET(Z317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA317,\nOFFSET(AA317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB317,\nOFFSET(AB317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC317,\nOFFSET(AC317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD317,\nOFFSET(AD317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE317,\nOFFSET(AE317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF317,\nOFFSET(AF317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG317,\nOFFSET(AG317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH317,\nOFFSET(AH317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI317,\nOFFSET(AI317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ317,\nOFFSET(AJ317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK317,\nOFFSET(AK317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL317,\nOFFSET(AL317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM317,\nOFFSET(AM317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN317,\nOFFSET(AN317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO317,\nOFFSET(AO317,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E318,\nOFFSET(E318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.53755620632113243},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F318,\nOFFSET(F318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.57248242582436648},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G318,\nOFFSET(G318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.69165476769598755},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H318,\nOFFSET(H318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.73259175287496092},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I318,\nOFFSET(I318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.83003901667857782},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J318,\nOFFSET(J318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.84850608777251901},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K318,\nOFFSET(K318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.85699114865024417},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L318,\nOFFSET(L318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M318,\nOFFSET(M318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N318,\nOFFSET(N318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O318,\nOFFSET(O318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P318,\nOFFSET(P318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q318,\nOFFSET(Q318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R318,\nOFFSET(R318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S318,\nOFFSET(S318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T318,\nOFFSET(T318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U318,\nOFFSET(U318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V318,\nOFFSET(V318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W318,\nOFFSET(W318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X318,\nOFFSET(X318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y318,\nOFFSET(Y318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z318,\nOFFSET(Z318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA318,\nOFFSET(AA318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB318,\nOFFSET(AB318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC318,\nOFFSET(AC318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD318,\nOFFSET(AD318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE318,\nOFFSET(AE318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF318,\nOFFSET(AF318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG318,\nOFFSET(AG318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH318,\nOFFSET(AH318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI318,\nOFFSET(AI318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ318,\nOFFSET(AJ318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK318,\nOFFSET(AK318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL318,\nOFFSET(AL318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM318,\nOFFSET(AM318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN318,\nOFFSET(AN318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO318,\nOFFSET(AO318,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C313,((MATCH($C313,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C313,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":138.21810141929825},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":138.21810141929825},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":138.21810141929825},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":138.21810141929825},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":138.21810141929825},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":138.21810141929825},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":138.21810141929825},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":137.29418939116695},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":126.07372913808906},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":115.77026856904152},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":106.30886526619601},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":97.620701531380973},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":89.642583839235499},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":82.31648319789214},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.589113073992891},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.411541812067995},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.738836729202553},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":58.529737296306592},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":53.74635502886629},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":49.353897904326068},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.320417301645996},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":41.616575622394727},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.215432903165173},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.092250867234696},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.224312990235383},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.59075927107893},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.172434506339123},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.951748964512717},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.912550446770464},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.040006803629431},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.320498053029674},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.741517315133748},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.29157984329666},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.960139489541115},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.737511996948218},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.614804561029194},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO321,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.583851147741624}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0727156002255436},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0934427562277991},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1143771837900771},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1355209556279777},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1568761651842574},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1784449268361001},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2002293761044611},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2222316698655056},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2444539865641606},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2668985264298023},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2895675116941003},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3124631868110415},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3355878186791519},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.3589436968659436},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.382533133834603},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.406358465172949},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4304220498246787},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4547262703229253},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4792735330261548},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5040662683564165},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5291069310399807},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5543980003503806},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5799419803538846},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6057414001574233},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6317988141589974},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6581168023005874},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.6846979703235934},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.7115449500268292},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.7386603995270975},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C320,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.7660470035223685}]
[null,null,"Revenues ($MM)",null,{"$f":"E321*E322","v":0},{"$f":"F321*F322","v":0},{"$f":"G321*G322","v":0},{"$f":"H321*H322","v":0},{"$f":"I321*I322","v":0},{"$f":"J321*J322","v":0},{"$f":"K321*K322","v":0},{"$f":"L321*L322","v":284.57180817139209},{"$f":"M321*M322","v":263.92813501475814},{"$f":"N321*N322","v":244.7820144236309},{"$f":"O321*O322","v":227.02480954499282},{"$f":"P321*P322","v":210.55576436160194},{"$f":"Q321*Q322","v":195.28143199306234},{"$f":"R321*R322","v":181.11514446961158},{"$f":"S321*S322","v":167.97652097007173},{"$f":"T321*T322","v":155.79101173366092},{"$f":"U321*U322","v":144.48947505777903},{"$f":"V321*V322","v":134.00778498161407},{"$f":"W321*W322","v":124.28646742952978},{"$f":"X321*X322","v":115.27036274967848},{"$f":"Y321*Y322","v":106.90831273305209},{"$f":"Z321*Z322","v":99.152870337088856},{"$f":"AA321*AA322","v":91.960030466780367},{"$f":"AB321*AB322","v":85.288980285706415},{"$f":"AC321*AC322","v":79.101867640239092},{"$f":"AD321*AD322","v":73.363586282934307},{"$f":"AE321*AE322","v":68.041576676447733},{"$f":"AF321*AF322","v":63.105641247718772},{"$f":"AG321*AG322","v":58.527773044157691},{"$f":"AH321*AH322","v":54.281996819614918},{"$f":"AI321*AI322","v":50.34422164844031},{"$f":"AJ321*AJ322","v":46.692104231350321},{"$f":"AK321*AK322","v":43.304922117488424},{"$f":"AL321*AL322","v":40.163456123328871},{"$f":"AM321*AM322","v":37.24988128125792},{"$f":"AN321*AN322","v":34.547665699064467},{"$f":"AO321*AO322","v":32.041476756459872}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E324,\nOFFSET(E324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F324,\nOFFSET(F324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G324,\nOFFSET(G324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H324,\nOFFSET(H324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I324,\nOFFSET(I324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J324,\nOFFSET(J324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K324,\nOFFSET(K324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L324,\nOFFSET(L324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":205.0206406258838},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M324,\nOFFSET(M324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":190.1478423587576},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N324,\nOFFSET(N324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":176.35396047594938},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O324,\nOFFSET(O324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":163.56072722021247},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P324,\nOFFSET(P324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":151.69555260684447},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q324,\nOFFSET(Q324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":140.69111254142314},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R324,\nOFFSET(R324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":130.48496681668894},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S324,\nOFFSET(S324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":121.01920482105372},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T324,\nOFFSET(T324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":112.24011694845287},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U324,\nOFFSET(U324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":104.0978898450895},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V324,\nOFFSET(V324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":96.546323763873801},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W324,\nOFFSET(W324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":89.5425704227994},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X324,\nOFFSET(X324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.046889879841913},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y324,\nOFFSET(Y324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.022425044864718},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z324,\nOFFSET(Z324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":71.434992549092414},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA324,\nOFFSET(AA324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":66.252888785525371},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB324,\nOFFSET(AB324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":61.446710019751578},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC324,\nOFFSET(AC324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":56.989185550447047},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD324,\nOFFSET(AD324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":52.855022972903065},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE324,\nOFFSET(AE324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":49.020764667590463},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF324,\nOFFSET(AF324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.464654699464184},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG324,\nOFFSET(AG324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":42.166515372782591},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH324,\nOFFSET(AH324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":39.107632741001872},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI324,\nOFFSET(AI324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":36.270650422118479},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ324,\nOFFSET(AJ324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":33.639471116957736},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK324,\nOFFSET(AK324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":31.199165271614646},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL324,\nOFFSET(AL324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.935886365788839},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM324,\nOFFSET(AM324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.836792346352183},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN324,\nOFFSET(AN324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.88997276035553},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO324,\nOFFSET(AO324,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.084381174020891}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E325,\nOFFSET(E325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F325,\nOFFSET(F325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G325,\nOFFSET(G325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H325,\nOFFSET(H325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I325,\nOFFSET(I325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J325,\nOFFSET(J325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K325,\nOFFSET(K325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L325,\nOFFSET(L325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.6556106013674636},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M325,\nOFFSET(M325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.0277072353456678},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N325,\nOFFSET(N325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.445353820126793},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O325,\nOFFSET(O325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.9052460287547692},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P325,\nOFFSET(P325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.4043192398372151},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q325,\nOFFSET(Q325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.9397311486011546},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R325,\nOFFSET(R325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.5088456393937566},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S325,\nOFFSET(S325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.1092178281191423},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T325,\nOFFSET(T325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.7385801897406621},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U325,\nOFFSET(U325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.3948296921348327},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V325,\nOFFSET(V325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.0760158632932235},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W325,\nOFFSET(W325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.7803297241644942},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X325,\nOFFSET(X325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.5060935243405194},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y325,\nOFFSET(Y325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.2517512223459231},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z325,\nOFFSET(Z325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.0158596565153259},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA325,\nOFFSET(AA325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.7970803563610263},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB325,\nOFFSET(AB325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.5941719479680869},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC325,\nOFFSET(AC325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.4059831103243123},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD325,\nOFFSET(AD325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.2314460426187077},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE325,\nOFFSET(AE325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.0695704054412523},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF325,\nOFFSET(AF325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9194377015058011},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG325,\nOFFSET(AG325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7801960640118248},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH325,\nOFFSET(AH325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6510554230736589},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI325,\nOFFSET(AI325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5312830227911529},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ325,\nOFFSET(AJ325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.420199263525147},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK325,\nOFFSET(AK325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3171738457864806},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL325,\nOFFSET(AL325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2216221938585918},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM325,\nOFFSET(AM325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1330021388610214},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN325,\nOFFSET(AN325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.050810842433207},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO325,\nOFFSET(AO325,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C320,((MATCH($C320,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C320,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.97458194358327876}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F328,0,-1)+1","v":2012},{"$f":"OFFSET(G328,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",E299:E326)),\n0)","v":1.2872588499577879},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",F299:F326)),\n0)","v":1.3708949137264352},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",G299:G326)),\n0)","v":1.6562709356950029},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",H299:H326)),\n0)","v":1.7543006781527499},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",I299:I326)),\n0)","v":1.987652746755675},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",J299:J326)),\n0)","v":2.0318749144451953},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",K299:K326)),\n0)","v":2.0521936635896472},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",L299:L326)),\n0)","v":2.0727156002255436},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",M299:M326)),\n0)","v":2.0934427562277991},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",N299:N326)),\n0)","v":2.1143771837900771},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",O299:O326)),\n0)","v":2.1355209556279777},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",P299:P326)),\n0)","v":2.1568761651842574},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",Q299:Q326)),\n0)","v":2.1784449268361001},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",R299:R326)),\n0)","v":2.2002293761044611},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",S299:S326)),\n0)","v":2.2222316698655056},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",T299:T326)),\n0)","v":2.2444539865641606},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",U299:U326)),\n0)","v":2.2668985264298023},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",V299:V326)),\n0)","v":2.2895675116941003},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",W299:W326)),\n0)","v":2.3124631868110415},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",X299:X326)),\n0)","v":2.3355878186791519},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",Y299:Y326)),\n0)","v":2.3589436968659436},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",Z299:Z326)),\n0)","v":2.382533133834603},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AA299:AA326)),\n0)","v":2.406358465172949},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AB299:AB326)),\n0)","v":2.4304220498246787},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AC299:AC326)),\n0)","v":2.4547262703229253},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AD299:AD326)),\n0)","v":2.4792735330261548},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AE299:AE326)),\n0)","v":2.5040662683564165},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AF299:AF326)),\n0)","v":2.5291069310399807},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AG299:AG326)),\n0)","v":2.5543980003503806},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AH299:AH326)),\n0)","v":2.5799419803538846},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AI299:AI326)),\n0)","v":2.6057414001574233},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AJ299:AJ326)),\n0)","v":2.6317988141589974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AK299:AK326)),\n0)","v":2.6581168023005874},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AL299:AL326)),\n0)","v":2.6846979703235934},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AM299:AM326)),\n0)","v":2.7115449500268292},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AN299:AN326)),\n0)","v":2.7386603995270975},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Unit Sales (MM)\",AO299:AO326)),\n0)","v":2.7660470035223685}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",E299:E326)),\n0)","v":158.46730560427451},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",F299:F326)),\n0)","v":168.76327807103942},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",G299:G326)),\n0)","v":203.89433915242805},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",H299:H326)),\n0)","v":215.96223766162811},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",I299:I326)),\n0)","v":244.68891805687412},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",J299:J326)),\n0)","v":250.13286413032193},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",K299:K326)),\n0)","v":252.63419277162518},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",L299:L326)),\n0)","v":284.57180817139209},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",M299:M326)),\n0)","v":263.92813501475814},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",N299:N326)),\n0)","v":244.7820144236309},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",O299:O326)),\n0)","v":227.02480954499282},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",P299:P326)),\n0)","v":210.55576436160194},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",Q299:Q326)),\n0)","v":195.28143199306234},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",R299:R326)),\n0)","v":181.11514446961158},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",S299:S326)),\n0)","v":167.97652097007173},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",T299:T326)),\n0)","v":155.79101173366092},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",U299:U326)),\n0)","v":144.48947505777903},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",V299:V326)),\n0)","v":134.00778498161407},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",W299:W326)),\n0)","v":124.28646742952978},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",X299:X326)),\n0)","v":115.27036274967848},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",Y299:Y326)),\n0)","v":106.90831273305209},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",Z299:Z326)),\n0)","v":99.152870337088856},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AA299:AA326)),\n0)","v":91.960030466780367},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AB299:AB326)),\n0)","v":85.288980285706415},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AC299:AC326)),\n0)","v":79.101867640239092},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AD299:AD326)),\n0)","v":73.363586282934307},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AE299:AE326)),\n0)","v":68.041576676447733},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AF299:AF326)),\n0)","v":63.105641247718772},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AG299:AG326)),\n0)","v":58.527773044157691},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AH299:AH326)),\n0)","v":54.281996819614918},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AI299:AI326)),\n0)","v":50.34422164844031},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AJ299:AJ326)),\n0)","v":46.692104231350321},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AK299:AK326)),\n0)","v":43.304922117488424},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AL299:AL326)),\n0)","v":40.163456123328871},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AM299:AM326)),\n0)","v":37.24988128125792},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AN299:AN326)),\n0)","v":34.547665699064467},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Revenues ($MM)\",AO299:AO326)),\n0)","v":32.041476756459872}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",E300:E327)),\n0)","v":112.88362122356068},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",F300:F327)),\n0)","v":120.2179205708902},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",G300:G327)),\n0)","v":145.24340691440432},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",H300:H327)),\n0)","v":153.83993147246537},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",I300:I327)),\n0)","v":174.30328002491134},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",J300:J327)),\n0)","v":178.18125563744042},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",K300:K327)),\n0)","v":179.96306819381488},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",L300:L327)),\n0)","v":205.0206406258838},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",M300:M327)),\n0)","v":190.1478423587576},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",N300:N327)),\n0)","v":176.35396047594938},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",O300:O327)),\n0)","v":163.56072722021247},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",P300:P327)),\n0)","v":151.69555260684447},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",Q300:Q327)),\n0)","v":140.69111254142314},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",R300:R327)),\n0)","v":130.48496681668894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",S300:S327)),\n0)","v":121.01920482105372},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",T300:T327)),\n0)","v":112.24011694845287},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",U300:U327)),\n0)","v":104.0978898450895},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",V300:V327)),\n0)","v":96.546323763873801},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",W300:W327)),\n0)","v":89.5425704227994},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",X300:X327)),\n0)","v":83.046889879841913},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",Y300:Y327)),\n0)","v":77.022425044864718},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",Z300:Z327)),\n0)","v":71.434992549092414},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AA300:AA327)),\n0)","v":66.252888785525371},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AB300:AB327)),\n0)","v":61.446710019751578},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AC300:AC327)),\n0)","v":56.989185550447047},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AD300:AD327)),\n0)","v":52.855022972903065},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AE300:AE327)),\n0)","v":49.020764667590463},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AF300:AF327)),\n0)","v":45.464654699464184},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AG300:AG327)),\n0)","v":42.166515372782591},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AH300:AH327)),\n0)","v":39.107632741001872},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AI300:AI327)),\n0)","v":36.270650422118479},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AJ300:AJ327)),\n0)","v":33.639471116957736},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AK300:AK327)),\n0)","v":31.199165271614646},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AL300:AL327)),\n0)","v":28.935886365788839},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AM300:AM327)),\n0)","v":26.836792346352183},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AN300:AN327)),\n0)","v":24.88997276035553},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C300:$C327,\"Mats, Lab, Ovrhd ($MM)\",AO300:AO327)),\n0)","v":23.084381174020891}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",E299:E326)),\n0)","v":5.3755620632113237},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",F299:F326)),\n0)","v":5.7248242582436646},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",G299:G326)),\n0)","v":6.9165476769598753},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",H299:H326)),\n0)","v":7.325917528749609},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",I299:I326)),\n0)","v":8.3003901667857782},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",J299:J326)),\n0)","v":8.4850608777251892},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",K299:K326)),\n0)","v":8.5699114865024413},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",L299:L326)),\n0)","v":8.6556106013674636},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",M299:M326)),\n0)","v":8.0277072353456678},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",N299:N326)),\n0)","v":7.445353820126793},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",O299:O326)),\n0)","v":6.9052460287547692},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",P299:P326)),\n0)","v":6.4043192398372151},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",Q299:Q326)),\n0)","v":5.9397311486011546},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",R299:R326)),\n0)","v":5.5088456393937566},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",S299:S326)),\n0)","v":5.1092178281191423},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",T299:T326)),\n0)","v":4.7385801897406621},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",U299:U326)),\n0)","v":4.3948296921348327},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",V299:V326)),\n0)","v":4.0760158632932235},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",W299:W326)),\n0)","v":3.7803297241644942},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",X299:X326)),\n0)","v":3.5060935243405194},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",Y299:Y326)),\n0)","v":3.2517512223459231},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",Z299:Z326)),\n0)","v":3.0158596565153259},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AA299:AA326)),\n0)","v":2.7970803563610263},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AB299:AB326)),\n0)","v":2.5941719479680869},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AC299:AC326)),\n0)","v":2.4059831103243123},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AD299:AD326)),\n0)","v":2.2314460426187077},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AE299:AE326)),\n0)","v":2.0695704054412523},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AF299:AF326)),\n0)","v":1.9194377015058011},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AG299:AG326)),\n0)","v":1.7801960640118248},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AH299:AH326)),\n0)","v":1.6510554230736589},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AI299:AI326)),\n0)","v":1.5312830227911529},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AJ299:AJ326)),\n0)","v":1.420199263525147},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AK299:AK326)),\n0)","v":1.3171738457864806},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AL299:AL326)),\n0)","v":1.2216221938585918},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AM299:AM326)),\n0)","v":1.1330021388610214},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AN299:AN326)),\n0)","v":1.050810842433207},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C298,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C299:$C326,\"Depreciation ($MM)\",AO299:AO326)),\n0)","v":0.97458194358327876}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E338=Announcement_Year,\"Ancmt Yr\",\nIF(E338=Base_Year,\"Base Yr\",\nIF(E338=Standard_Year,\"Std Yr\",\nIF(E338=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG9",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F338,0,-1)+1","v":2012},{"$f":"OFFSET(G338,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE338,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":131.3468},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":131.3468},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":131.3468},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":131.3468},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":131.3468},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":131.3468},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":131.3468},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO340,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5688459116027538},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6707773115774307},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.0185791583851067},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1380528451850473},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4224505316361835},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4763462706199855},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.5011097333261851},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C339,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E340*E341","v":206.06289018210458},{"$f":"F340*F341","v":219.45125338829848},{"$f":"G340*G341","v":265.13391300057691},{"$f":"H340*H341","v":280.82639944595138},{"$f":"I340*I341","v":318.18112548871147},{"$f":"J340*J341","v":325.26015833786909},{"$f":"K340*K341","v":328.51275992124778},{"$f":"L340*L341","v":0},{"$f":"M340*M341","v":0},{"$f":"N340*N341","v":0},{"$f":"O340*O341","v":0},{"$f":"P340*P341","v":0},{"$f":"Q340*Q341","v":0},{"$f":"R340*R341","v":0},{"$f":"S340*S341","v":0},{"$f":"T340*T341","v":0},{"$f":"U340*U341","v":0},{"$f":"V340*V341","v":0},{"$f":"W340*W341","v":0},{"$f":"X340*X341","v":0},{"$f":"Y340*Y341","v":0},{"$f":"Z340*Z341","v":0},{"$f":"AA340*AA341","v":0},{"$f":"AB340*AB341","v":0},{"$f":"AC340*AC341","v":0},{"$f":"AD340*AD341","v":0},{"$f":"AE340*AE341","v":0},{"$f":"AF340*AF341","v":0},{"$f":"AG340*AG341","v":0},{"$f":"AH340*AH341","v":0},{"$f":"AI340*AI341","v":0},{"$f":"AJ340*AJ341","v":0},{"$f":"AK340*AK341","v":0},{"$f":"AL340*AL341","v":0},{"$f":"AM340*AM341","v":0},{"$f":"AN340*AN341","v":0},{"$f":"AO340*AO341","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E343,\nOFFSET(E343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":146.56607509892825},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F343,\nOFFSET(F343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":156.08879821222931},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G343,\nOFFSET(G343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":188.58144214988795},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H343,\nOFFSET(H343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":199.74301590443002},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I343,\nOFFSET(I343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":226.3122617188738},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J343,\nOFFSET(J343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":231.34735590434553},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K343,\nOFFSET(K343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":233.66082946338898},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L343,\nOFFSET(L343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M343,\nOFFSET(M343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N343,\nOFFSET(N343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O343,\nOFFSET(O343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P343,\nOFFSET(P343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q343,\nOFFSET(Q343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R343,\nOFFSET(R343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S343,\nOFFSET(S343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T343,\nOFFSET(T343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U343,\nOFFSET(U343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V343,\nOFFSET(V343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W343,\nOFFSET(W343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X343,\nOFFSET(X343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y343,\nOFFSET(Y343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z343,\nOFFSET(Z343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA343,\nOFFSET(AA343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB343,\nOFFSET(AB343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC343,\nOFFSET(AC343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD343,\nOFFSET(AD343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE343,\nOFFSET(AE343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF343,\nOFFSET(AF343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG343,\nOFFSET(AG343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH343,\nOFFSET(AH343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI343,\nOFFSET(AI343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ343,\nOFFSET(AJ343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK343,\nOFFSET(AK343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL343,\nOFFSET(AL343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM343,\nOFFSET(AM343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN343,\nOFFSET(AN343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO343,\nOFFSET(AO343,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E344,\nOFFSET(E344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.2122011563736601},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F344,\nOFFSET(F344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.6807938685904471},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G344,\nOFFSET(G344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.2796869550201926},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H344,\nOFFSET(H344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.8289239806082982},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I344,\nOFFSET(I344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.136339392104901},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J344,\nOFFSET(J344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.38410554182542},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K344,\nOFFSET(K344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.497946597243672},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L344,\nOFFSET(L344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M344,\nOFFSET(M344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N344,\nOFFSET(N344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O344,\nOFFSET(O344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P344,\nOFFSET(P344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q344,\nOFFSET(Q344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R344,\nOFFSET(R344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S344,\nOFFSET(S344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T344,\nOFFSET(T344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U344,\nOFFSET(U344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V344,\nOFFSET(V344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W344,\nOFFSET(W344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X344,\nOFFSET(X344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y344,\nOFFSET(Y344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z344,\nOFFSET(Z344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA344,\nOFFSET(AA344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB344,\nOFFSET(AB344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC344,\nOFFSET(AC344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD344,\nOFFSET(AD344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE344,\nOFFSET(AE344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF344,\nOFFSET(AF344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG344,\nOFFSET(AG344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH344,\nOFFSET(AH344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI344,\nOFFSET(AI344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ344,\nOFFSET(AJ344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK344,\nOFFSET(AK344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL344,\nOFFSET(AL344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM344,\nOFFSET(AM344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN344,\nOFFSET(AN344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO344,\nOFFSET(AO344,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C339,((MATCH($C339,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C339,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":144.70660000000001},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":144.70660000000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":144.70660000000001},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":144.70660000000001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":144.70660000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":144.70660000000001},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":144.70660000000001},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO347,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2550767292822032},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3366218492619446},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6148633267080854},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.710442276148038},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9379604253089469},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9810770164959886},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.000887786660948},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C346,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E347*E348","v":181.61788623354806},{"$f":"F347*F348","v":193.41800329240851},{"$f":"G347*G348","v":233.68138147261624},{"$f":"H347*H348","v":247.51228627764368},{"$f":"I347*I348","v":280.43566408101168},{"$f":"J347*J348","v":286.67491939527844},{"$f":"K347*K348","v":289.54166858923116},{"$f":"L347*L348","v":0},{"$f":"M347*M348","v":0},{"$f":"N347*N348","v":0},{"$f":"O347*O348","v":0},{"$f":"P347*P348","v":0},{"$f":"Q347*Q348","v":0},{"$f":"R347*R348","v":0},{"$f":"S347*S348","v":0},{"$f":"T347*T348","v":0},{"$f":"U347*U348","v":0},{"$f":"V347*V348","v":0},{"$f":"W347*W348","v":0},{"$f":"X347*X348","v":0},{"$f":"Y347*Y348","v":0},{"$f":"Z347*Z348","v":0},{"$f":"AA347*AA348","v":0},{"$f":"AB347*AB348","v":0},{"$f":"AC347*AC348","v":0},{"$f":"AD347*AD348","v":0},{"$f":"AE347*AE348","v":0},{"$f":"AF347*AF348","v":0},{"$f":"AG347*AG348","v":0},{"$f":"AH347*AH348","v":0},{"$f":"AI347*AI348","v":0},{"$f":"AJ347*AJ348","v":0},{"$f":"AK347*AK348","v":0},{"$f":"AL347*AL348","v":0},{"$f":"AM347*AM348","v":0},{"$f":"AN347*AN348","v":0},{"$f":"AO347*AO348","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E350,\nOFFSET(E350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":129.76597507008617},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F350,\nOFFSET(F350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":138.19715840692504},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G350,\nOFFSET(G350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":166.96534108718998},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H350,\nOFFSET(H350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":176.84752221673997},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I350,\nOFFSET(I350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":200.37127481542925},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J350,\nOFFSET(J350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":204.82922257794147},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K350,\nOFFSET(K350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":206.87751480372083},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L350,\nOFFSET(L350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M350,\nOFFSET(M350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N350,\nOFFSET(N350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O350,\nOFFSET(O350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P350,\nOFFSET(P350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q350,\nOFFSET(Q350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R350,\nOFFSET(R350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S350,\nOFFSET(S350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T350,\nOFFSET(T350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U350,\nOFFSET(U350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V350,\nOFFSET(V350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W350,\nOFFSET(W350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X350,\nOFFSET(X350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y350,\nOFFSET(Y350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z350,\nOFFSET(Z350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA350,\nOFFSET(AA350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB350,\nOFFSET(AB350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC350,\nOFFSET(AC350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD350,\nOFFSET(AD350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE350,\nOFFSET(AE350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF350,\nOFFSET(AF350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG350,\nOFFSET(AG350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH350,\nOFFSET(AH350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI350,\nOFFSET(AI350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ350,\nOFFSET(AJ350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK350,\nOFFSET(AK350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL350,\nOFFSET(AL350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM350,\nOFFSET(AM350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN350,\nOFFSET(AN350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO350,\nOFFSET(AO350,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E351,\nOFFSET(E351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.7697609250989288},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F351,\nOFFSET(F351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.144635094872358},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G351,\nOFFSET(G351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.4237495640161546},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H351,\nOFFSET(H351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.8631391844866396},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I351,\nOFFSET(I351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.9090715136839211},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J351,\nOFFSET(J351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.107284433460336},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K351,\nOFFSET(K351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.1983572777949369},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L351,\nOFFSET(L351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M351,\nOFFSET(M351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N351,\nOFFSET(N351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O351,\nOFFSET(O351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P351,\nOFFSET(P351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q351,\nOFFSET(Q351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R351,\nOFFSET(R351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S351,\nOFFSET(S351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T351,\nOFFSET(T351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U351,\nOFFSET(U351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V351,\nOFFSET(V351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W351,\nOFFSET(W351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X351,\nOFFSET(X351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y351,\nOFFSET(Y351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z351,\nOFFSET(Z351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA351,\nOFFSET(AA351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB351,\nOFFSET(AB351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC351,\nOFFSET(AC351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD351,\nOFFSET(AD351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE351,\nOFFSET(AE351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF351,\nOFFSET(AF351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG351,\nOFFSET(AG351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH351,\nOFFSET(AH351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI351,\nOFFSET(AI351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ351,\nOFFSET(AJ351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK351,\nOFFSET(AK351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL351,\nOFFSET(AL351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM351,\nOFFSET(AM351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN351,\nOFFSET(AN351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO351,\nOFFSET(AO351,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C346,((MATCH($C346,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C346,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":164.87360000000001},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":164.87360000000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":164.87360000000001},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":164.87360000000001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":164.87360000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":164.87360000000001},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":164.87360000000001},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO354,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.31376918232055079},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33415546231548615},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40371583167702135},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.4276105690370095},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.48449010632723671},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49526925412399714},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50022194666523701},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C353,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E354*E355","v":51.732254658245566},{"$f":"F354*F355","v":55.093414031618543},{"$f":"G354*G355","v":66.562082545584545},{"$f":"H354*H355","v":70.501693915180297},{"$f":"I354*I355","v":79.879627994554298},{"$f":"J354*J355","v":81.656824896738257},{"$f":"K354*K355","v":82.473393145705629},{"$f":"L354*L355","v":0},{"$f":"M354*M355","v":0},{"$f":"N354*N355","v":0},{"$f":"O354*O355","v":0},{"$f":"P354*P355","v":0},{"$f":"Q354*Q355","v":0},{"$f":"R354*R355","v":0},{"$f":"S354*S355","v":0},{"$f":"T354*T355","v":0},{"$f":"U354*U355","v":0},{"$f":"V354*V355","v":0},{"$f":"W354*W355","v":0},{"$f":"X354*X355","v":0},{"$f":"Y354*Y355","v":0},{"$f":"Z354*Z355","v":0},{"$f":"AA354*AA355","v":0},{"$f":"AB354*AB355","v":0},{"$f":"AC354*AC355","v":0},{"$f":"AD354*AD355","v":0},{"$f":"AE354*AE355","v":0},{"$f":"AF354*AF355","v":0},{"$f":"AG354*AG355","v":0},{"$f":"AH354*AH355","v":0},{"$f":"AI354*AI355","v":0},{"$f":"AJ354*AJ355","v":0},{"$f":"AK354*AK355","v":0},{"$f":"AL354*AL355","v":0},{"$f":"AM354*AM355","v":0},{"$f":"AN354*AN355","v":0},{"$f":"AO354*AO355","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E357,\nOFFSET(E357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":37.163719961445835},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F357,\nOFFSET(F357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":39.578329309579324},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G357,\nOFFSET(G357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":47.817258538536663},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H357,\nOFFSET(H357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":50.647419618191982},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I357,\nOFFSET(I357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":57.38439480408222},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J357,\nOFFSET(J357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":58.661107919051517},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K357,\nOFFSET(K357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":59.247718998242021},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L357,\nOFFSET(L357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M357,\nOFFSET(M357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N357,\nOFFSET(N357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O357,\nOFFSET(O357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P357,\nOFFSET(P357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q357,\nOFFSET(Q357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R357,\nOFFSET(R357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S357,\nOFFSET(S357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T357,\nOFFSET(T357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U357,\nOFFSET(U357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V357,\nOFFSET(V357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W357,\nOFFSET(W357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X357,\nOFFSET(X357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y357,\nOFFSET(Y357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z357,\nOFFSET(Z357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA357,\nOFFSET(AA357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB357,\nOFFSET(AB357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC357,\nOFFSET(AC357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD357,\nOFFSET(AD357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE357,\nOFFSET(AE357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF357,\nOFFSET(AF357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG357,\nOFFSET(AG357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH357,\nOFFSET(AH357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI357,\nOFFSET(AI357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ357,\nOFFSET(AJ357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK357,\nOFFSET(AK357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL357,\nOFFSET(AL357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM357,\nOFFSET(AM357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN357,\nOFFSET(AN357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO357,\nOFFSET(AO357,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E358,\nOFFSET(E358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.442440231274732},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F358,\nOFFSET(F358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5361587737180891},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G358,\nOFFSET(G358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.8559373910040382},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H358,\nOFFSET(H358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9657847961216595},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I358,\nOFFSET(I358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.2272678784209798},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J358,\nOFFSET(J358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.2768211083650836},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K358,\nOFFSET(K358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.2995893194487338},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L358,\nOFFSET(L358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M358,\nOFFSET(M358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N358,\nOFFSET(N358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O358,\nOFFSET(O358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P358,\nOFFSET(P358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q358,\nOFFSET(Q358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R358,\nOFFSET(R358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S358,\nOFFSET(S358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T358,\nOFFSET(T358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U358,\nOFFSET(U358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V358,\nOFFSET(V358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W358,\nOFFSET(W358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X358,\nOFFSET(X358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y358,\nOFFSET(Y358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z358,\nOFFSET(Z358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA358,\nOFFSET(AA358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB358,\nOFFSET(AB358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC358,\nOFFSET(AC358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD358,\nOFFSET(AD358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE358,\nOFFSET(AE358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF358,\nOFFSET(AF358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG358,\nOFFSET(AG358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH358,\nOFFSET(AH358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI358,\nOFFSET(AI358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ358,\nOFFSET(AJ358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK358,\nOFFSET(AK358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL358,\nOFFSET(AL358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM358,\nOFFSET(AM358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN358,\nOFFSET(AN358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO358,\nOFFSET(AO358,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C353,((MATCH($C353,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C353,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":166.7589833919188},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":166.7589833919188},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":166.7589833919188},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":166.7589833919188},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":166.7589833919188},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":166.7589833919188},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":166.7589833919188},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":165.15710950902368},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":151.65953331168421},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":139.26505563516884},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":127.88352500866129},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":117.43215765111823},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":107.83493534185187},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":99.02205250054557},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":90.929408455028181},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":83.49814120380708},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":76.674199282172637},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.407948617834307},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.653811516544963},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":59.369935151868646},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.517887147845734},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":50.062376040370246},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.970994584049464},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":42.21398403748389},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.764017712491508},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.596002212917845},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.686894917338357},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.015536378109996},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.562496417723558},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":25.309932803035242},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.241461469442154},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.34203735107452},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.597844950220871},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.99619785004079},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.525446439669015},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.174893180547601},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO361,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.934714797674308}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.0522416613188943},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.1027640779320835},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.1537917187114042},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.2053296358985186},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.2573829322575039},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.3099567615800787},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.3630563291958797},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.4166868924878386},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.4708537614127168},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.525562299026844},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.5808179220171121},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.6366261012372831},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.6929923622496563},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.7499222858721533},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.8074215087308749},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.8654957238181833},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.9241506810563651},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.9833921878669285},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.0432261097455982},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.1036583708430543},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.1646949545514849},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.2263419040969996},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.2886053231379693},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.3514913763693492},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.4150062901330429},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.479156353034373},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.5439479165647167},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.6093873957303639},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.6754812696876673},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C360,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.7422360823845437}]
[null,null,"Revenues ($MM)",null,{"$f":"E361*E362","v":0},{"$f":"F361*F362","v":0},{"$f":"G361*G362","v":0},{"$f":"H361*H362","v":0},{"$f":"I361*I362","v":0},{"$f":"J361*J362","v":0},{"$f":"K361*K362","v":0},{"$f":"L361*L362","v":834.41362932449636},{"$f":"M361*M362","v":773.8828186588064},{"$f":"N361*N362","v":717.74309043841606},{"$f":"O361*O362","v":665.675902670754},{"$f":"P361*P362","v":617.3858213331614},{"$f":"Q361*Q362","v":572.59884405301693},{"$f":"R361*R362","v":531.06084539301764},{"$f":"S361*S362","v":492.53613492002398},{"$f":"T361*T362","v":456.80611987581813},{"$f":"U361*U362","v":423.66806486164421},{"$f":"V361*V362","v":392.93394149886967},{"$f":"W361*W362","v":364.42936153863297},{"$f":"X361*X362","v":337.99258736684561},{"$f":"Y361*Y362","v":313.47361429006122},{"$f":"Z361*Z362","v":290.73331939501941},{"$f":"AA361*AA362","v":269.64267215241102},{"$f":"AB361*AB362","v":250.08200228576271},{"$f":"AC361*AC362","v":231.94032075125693},{"$f":"AD361*AD362","v":215.1146899756672},{"$f":"AE361*AE362","v":199.50963977907955},{"$f":"AF361*AF362","v":185.03662566829124},{"$f":"AG361*AG362","v":171.61352642719564},{"$f":"AH361*AH362","v":159.16417815343172},{"$f":"AI361*AI362","v":147.61794209738235},{"$f":"AJ361*AJ362","v":136.9093038513974},{"$f":"AK361*AK362","v":126.97750161500616},{"$f":"AL361*AL362","v":117.76618142686087},{"$f":"AM361*AM362","v":109.2230774071656},{"$f":"AN361*AN362","v":101.29971519625663},{"$f":"AO361*AO362","v":93.951136906617563}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E364,\nOFFSET(E364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F364,\nOFFSET(F364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G364,\nOFFSET(G364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H364,\nOFFSET(H364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I364,\nOFFSET(I364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J364,\nOFFSET(J364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K364,\nOFFSET(K364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L364,\nOFFSET(L364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":605.07092087518538},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M364,\nOFFSET(M364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":561.17730257407868},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N364,\nOFFSET(N364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":520.46785601399131},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O364,\nOFFSET(O364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":482.71159204277001},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P364,\nOFFSET(P364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":447.69427813847886},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q364,\nOFFSET(Q364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":415.21722283432308},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R364,\nOFFSET(R364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":385.0961483249518},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S364,\nOFFSET(S364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":357.16014485720524},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T364,\nOFFSET(T364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":331.25070097242138},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U364,\nOFFSET(U364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":307.22080409780892},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V364,\nOFFSET(V364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":284.93410638355863},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W364,\nOFFSET(W364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":264.26415105257558},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X364,\nOFFSET(X364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":245.09365487306994},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y364,\nOFFSET(Y364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":227.31384268268886},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z364,\nOFFSET(Z364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":210.82383018821974},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA364,\nOFFSET(AA364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":195.53005153881088},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB364,\nOFFSET(AB364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":181.34572842470988},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC364,\nOFFSET(AC364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":168.19037768913498},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD364,\nOFFSET(AD364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":155.98935465942515},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE364,\nOFFSET(AE364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":144.67342960628721},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF364,\nOFFSET(AF364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":134.17839492793036},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG364,\nOFFSET(AG364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":124.44470083021544},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH364,\nOFFSET(AH364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":115.41711743563403},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI364,\nOFFSET(AI364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":107.04442140389273},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ364,\nOFFSET(AJ364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":99.279105285958678},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK364,\nOFFSET(AK364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":92.077107962414928},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL364,\nOFFSET(AL364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":85.397564636607399},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM364,\nOFFSET(AM364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":79.202574964022318},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN364,\nOFFSET(AN364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":73.456988002237523},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO364,\nOFFSET(AO364,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":68.128202761235528}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E365,\nOFFSET(E365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F365,\nOFFSET(F365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G365,\nOFFSET(G365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H365,\nOFFSET(H365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I365,\nOFFSET(I365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J365,\nOFFSET(J365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K365,\nOFFSET(K365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L365,\nOFFSET(L365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.225852126432219},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M365,\nOFFSET(M365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.540980729074391},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N365,\nOFFSET(N365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.97833484190156},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O365,\nOFFSET(O365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.529047868113874},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P365,\nOFFSET(P365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.184896419834814},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q365,\nOFFSET(Q365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.938253657850414},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R365,\nOFFSET(R365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.78204601622056},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S365,\nOFFSET(S365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.709713066213823},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T365,\nOFFSET(T365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.715170291830162},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U365,\nOFFSET(U365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.792774565696279},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V365,\nOFFSET(V365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.937292129440763},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W365,\nOFFSET(W365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.143868896866673},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X365,\nOFFSET(X365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.4080029114190271},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y365,\nOFFSET(Y365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.7255188016683434},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z365,\nOFFSET(Z365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.0925440898682961},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA365,\nOFFSET(AA365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.5054872191600284},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB365,\nOFFSET(AB365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.9610171747474947},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC365,\nOFFSET(AC365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.4560445834124662},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD365,\nOFFSET(AD365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.987704184126132},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE365,\nOFFSET(AE365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.5533385702939206},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF365,\nOFFSET(AF365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.1504831113855305},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG365,\nOFFSET(AG365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.7768519683941344},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH365,\nOFFSET(AH365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.4303251237751473},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI365,\nOFFSET(AI365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.1089363522712805},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ365,\nOFFSET(AJ365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.8108620643691831},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK365,\nOFFSET(AK365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.5344109590844637},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL365,\nOFFSET(AL365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.2780144273640031},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM365,\nOFFSET(AM365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.0402176516536126},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN365,\nOFFSET(AN365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8196713511291196},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO365,\nOFFSET(AO365,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C360,((MATCH($C360,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C360,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.6151241257526125}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F368,0,-1)+1","v":2012},{"$f":"OFFSET(G368,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",E339:E366)),\n0)","v":3.137691823205508},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",F339:F366)),\n0)","v":3.3415546231548614},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",G339:G366)),\n0)","v":4.0371583167702134},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",H339:H366)),\n0)","v":4.2761056903700947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",I339:I366)),\n0)","v":4.844901063272367},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",J339:J366)),\n0)","v":4.9526925412399709},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",K339:K366)),\n0)","v":5.0022194666523703},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",L339:L366)),\n0)","v":5.0522416613188943},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",M339:M366)),\n0)","v":5.1027640779320835},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",N339:N366)),\n0)","v":5.1537917187114042},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",O339:O366)),\n0)","v":5.2053296358985186},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",P339:P366)),\n0)","v":5.2573829322575039},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",Q339:Q366)),\n0)","v":5.3099567615800787},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",R339:R366)),\n0)","v":5.3630563291958797},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",S339:S366)),\n0)","v":5.4166868924878386},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",T339:T366)),\n0)","v":5.4708537614127168},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",U339:U366)),\n0)","v":5.525562299026844},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",V339:V366)),\n0)","v":5.5808179220171121},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",W339:W366)),\n0)","v":5.6366261012372831},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",X339:X366)),\n0)","v":5.6929923622496563},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",Y339:Y366)),\n0)","v":5.7499222858721533},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",Z339:Z366)),\n0)","v":5.8074215087308749},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AA339:AA366)),\n0)","v":5.8654957238181833},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AB339:AB366)),\n0)","v":5.9241506810563651},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AC339:AC366)),\n0)","v":5.9833921878669285},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AD339:AD366)),\n0)","v":6.0432261097455982},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AE339:AE366)),\n0)","v":6.1036583708430543},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AF339:AF366)),\n0)","v":6.1646949545514849},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AG339:AG366)),\n0)","v":6.2263419040969996},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AH339:AH366)),\n0)","v":6.2886053231379693},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AI339:AI366)),\n0)","v":6.3514913763693492},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AJ339:AJ366)),\n0)","v":6.4150062901330429},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AK339:AK366)),\n0)","v":6.479156353034373},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AL339:AL366)),\n0)","v":6.5439479165647167},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AM339:AM366)),\n0)","v":6.6093873957303639},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AN339:AN366)),\n0)","v":6.6754812696876673},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Unit Sales (MM)\",AO339:AO366)),\n0)","v":6.7422360823845437}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",E339:E366)),\n0)","v":439.4130310738982},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",F339:F366)),\n0)","v":467.96267071232552},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",G339:G366)),\n0)","v":565.37737701877768},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",H339:H366)),\n0)","v":598.8403796387754},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",I339:I366)),\n0)","v":678.49641756427741},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",J339:J366)),\n0)","v":693.59190262988579},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",K339:K366)),\n0)","v":700.52782165618453},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",L339:L366)),\n0)","v":834.41362932449636},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",M339:M366)),\n0)","v":773.8828186588064},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",N339:N366)),\n0)","v":717.74309043841606},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",O339:O366)),\n0)","v":665.675902670754},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",P339:P366)),\n0)","v":617.3858213331614},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",Q339:Q366)),\n0)","v":572.59884405301693},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",R339:R366)),\n0)","v":531.06084539301764},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",S339:S366)),\n0)","v":492.53613492002398},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",T339:T366)),\n0)","v":456.80611987581813},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",U339:U366)),\n0)","v":423.66806486164421},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",V339:V366)),\n0)","v":392.93394149886967},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",W339:W366)),\n0)","v":364.42936153863297},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",X339:X366)),\n0)","v":337.99258736684561},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",Y339:Y366)),\n0)","v":313.47361429006122},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",Z339:Z366)),\n0)","v":290.73331939501941},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AA339:AA366)),\n0)","v":269.64267215241102},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AB339:AB366)),\n0)","v":250.08200228576271},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AC339:AC366)),\n0)","v":231.94032075125693},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AD339:AD366)),\n0)","v":215.1146899756672},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AE339:AE366)),\n0)","v":199.50963977907955},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AF339:AF366)),\n0)","v":185.03662566829124},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AG339:AG366)),\n0)","v":171.61352642719564},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AH339:AH366)),\n0)","v":159.16417815343172},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AI339:AI366)),\n0)","v":147.61794209738235},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AJ339:AJ366)),\n0)","v":136.9093038513974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AK339:AK366)),\n0)","v":126.97750161500616},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AL339:AL366)),\n0)","v":117.76618142686087},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AM339:AM366)),\n0)","v":109.2230774071656},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AN339:AN366)),\n0)","v":101.29971519625663},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Revenues ($MM)\",AO339:AO366)),\n0)","v":93.951136906617563}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",E340:E367)),\n0)","v":313.4957701304603},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",F340:F367)),\n0)","v":333.86428592873369},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",G340:G367)),\n0)","v":403.36404177561462},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",H340:H367)),\n0)","v":427.23795773936195},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",I340:I367)),\n0)","v":484.06793133838522},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",J340:J367)),\n0)","v":494.83768640133854},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",K340:K367)),\n0)","v":499.7860632653518},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",L340:L367)),\n0)","v":605.07092087518538},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",M340:M367)),\n0)","v":561.17730257407868},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",N340:N367)),\n0)","v":520.46785601399131},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",O340:O367)),\n0)","v":482.71159204277001},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",P340:P367)),\n0)","v":447.69427813847886},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",Q340:Q367)),\n0)","v":415.21722283432308},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",R340:R367)),\n0)","v":385.0961483249518},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",S340:S367)),\n0)","v":357.16014485720524},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",T340:T367)),\n0)","v":331.25070097242138},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",U340:U367)),\n0)","v":307.22080409780892},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",V340:V367)),\n0)","v":284.93410638355863},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",W340:W367)),\n0)","v":264.26415105257558},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",X340:X367)),\n0)","v":245.09365487306994},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",Y340:Y367)),\n0)","v":227.31384268268886},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",Z340:Z367)),\n0)","v":210.82383018821974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AA340:AA367)),\n0)","v":195.53005153881088},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AB340:AB367)),\n0)","v":181.34572842470988},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AC340:AC367)),\n0)","v":168.19037768913498},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AD340:AD367)),\n0)","v":155.98935465942515},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AE340:AE367)),\n0)","v":144.67342960628721},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AF340:AF367)),\n0)","v":134.17839492793036},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AG340:AG367)),\n0)","v":124.44470083021544},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AH340:AH367)),\n0)","v":115.41711743563403},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AI340:AI367)),\n0)","v":107.04442140389273},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AJ340:AJ367)),\n0)","v":99.279105285958678},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AK340:AK367)),\n0)","v":92.077107962414928},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AL340:AL367)),\n0)","v":85.397564636607399},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AM340:AM367)),\n0)","v":79.202574964022318},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AN340:AN367)),\n0)","v":73.456988002237523},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C340:$C367,\"Mats, Lab, Ovrhd ($MM)\",AO340:AO367)),\n0)","v":68.128202761235528}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",E339:E366)),\n0)","v":14.42440231274732},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",F339:F366)),\n0)","v":15.361587737180894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",G339:G366)),\n0)","v":18.559373910040385},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",H339:H366)),\n0)","v":19.657847961216596},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",I339:I366)),\n0)","v":22.272678784209802},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",J339:J366)),\n0)","v":22.76821108365084},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",K339:K366)),\n0)","v":22.995893194487344},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",L339:L366)),\n0)","v":23.225852126432219},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",M339:M366)),\n0)","v":21.540980729074391},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",N339:N366)),\n0)","v":19.97833484190156},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",O339:O366)),\n0)","v":18.529047868113874},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",P339:P366)),\n0)","v":17.184896419834814},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",Q339:Q366)),\n0)","v":15.938253657850414},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",R339:R366)),\n0)","v":14.78204601622056},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",S339:S366)),\n0)","v":13.709713066213823},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",T339:T366)),\n0)","v":12.715170291830162},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",U339:U366)),\n0)","v":11.792774565696279},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",V339:V366)),\n0)","v":10.937292129440763},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",W339:W366)),\n0)","v":10.143868896866673},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",X339:X366)),\n0)","v":9.4080029114190271},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",Y339:Y366)),\n0)","v":8.7255188016683434},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",Z339:Z366)),\n0)","v":8.0925440898682961},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AA339:AA366)),\n0)","v":7.5054872191600284},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AB339:AB366)),\n0)","v":6.9610171747474947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AC339:AC366)),\n0)","v":6.4560445834124662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AD339:AD366)),\n0)","v":5.987704184126132},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AE339:AE366)),\n0)","v":5.5533385702939206},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AF339:AF366)),\n0)","v":5.1504831113855305},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AG339:AG366)),\n0)","v":4.7768519683941344},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AH339:AH366)),\n0)","v":4.4303251237751473},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AI339:AI366)),\n0)","v":4.1089363522712805},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AJ339:AJ366)),\n0)","v":3.8108620643691831},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AK339:AK366)),\n0)","v":3.5344109590844637},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AL339:AL366)),\n0)","v":3.2780144273640031},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AM339:AM366)),\n0)","v":3.0402176516536126},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AN339:AN366)),\n0)","v":2.8196713511291196},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C338,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C339:$C366,\"Depreciation ($MM)\",AO339:AO366)),\n0)","v":2.6151241257526125}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E378=Announcement_Year,\"Ancmt Yr\",\nIF(E378=Base_Year,\"Base Yr\",\nIF(E378=Standard_Year,\"Std Yr\",\nIF(E378=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG10",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F378,0,-1)+1","v":2012},{"$f":"OFFSET(G378,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE378,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":185.64359999999999},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":185.64359999999999},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":185.64359999999999},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":185.64359999999999},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":185.64359999999999},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":185.64359999999999},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":185.64359999999999},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO380,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3912407140628194},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4816327102667779},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7900607630962269},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8960091268622115},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1482108488094451},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1960051833799872},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2179652352137871},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C379,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E380*E381","v":258.27493462519237},{"$f":"F380*F381","v":275.0556302116816},{"$f":"G380*G381","v":332.31332427993067},{"$f":"H380*H381","v":351.98195994355763},{"$f":"I380*I381","v":398.80159553204106},{"$f":"J380*J381","v":407.67430786132098},{"$f":"K380*K381","v":411.7510509399342},{"$f":"L380*L381","v":0},{"$f":"M380*M381","v":0},{"$f":"N380*N381","v":0},{"$f":"O380*O381","v":0},{"$f":"P380*P381","v":0},{"$f":"Q380*Q381","v":0},{"$f":"R380*R381","v":0},{"$f":"S380*S381","v":0},{"$f":"T380*T381","v":0},{"$f":"U380*U381","v":0},{"$f":"V380*V381","v":0},{"$f":"W380*W381","v":0},{"$f":"X380*X381","v":0},{"$f":"Y380*Y381","v":0},{"$f":"Z380*Z381","v":0},{"$f":"AA380*AA381","v":0},{"$f":"AB380*AB381","v":0},{"$f":"AC380*AC381","v":0},{"$f":"AD380*AD381","v":0},{"$f":"AE380*AE381","v":0},{"$f":"AF380*AF381","v":0},{"$f":"AG380*AG381","v":0},{"$f":"AH380*AH381","v":0},{"$f":"AI380*AI381","v":0},{"$f":"AJ380*AJ381","v":0},{"$f":"AK380*AK381","v":0},{"$f":"AL380*AL381","v":0},{"$f":"AM380*AM381","v":0},{"$f":"AN380*AN381","v":0},{"$f":"AO380*AO381","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E383,\nOFFSET(E383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":183.70286581438125},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F383,\nOFFSET(F383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":195.63844862295056},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G383,\nOFFSET(G383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":236.3640517695537},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H383,\nOFFSET(H383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":250.35373583746625},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I383,\nOFFSET(I383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":283.65507515043907},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J383,\nOFFSET(J383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":289.96595733031717},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K383,\nOFFSET(K383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":292.86561690362038},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L383,\nOFFSET(L383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M383,\nOFFSET(M383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N383,\nOFFSET(N383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O383,\nOFFSET(O383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P383,\nOFFSET(P383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q383,\nOFFSET(Q383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R383,\nOFFSET(R383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S383,\nOFFSET(S383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T383,\nOFFSET(T383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U383,\nOFFSET(U383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V383,\nOFFSET(V383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W383,\nOFFSET(W383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X383,\nOFFSET(X383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y383,\nOFFSET(Y383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z383,\nOFFSET(Z383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA383,\nOFFSET(AA383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB383,\nOFFSET(AB383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC383,\nOFFSET(AC383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD383,\nOFFSET(AD383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE383,\nOFFSET(AE383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF383,\nOFFSET(AF383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG383,\nOFFSET(AG383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH383,\nOFFSET(AH383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI383,\nOFFSET(AI383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ383,\nOFFSET(AJ383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK383,\nOFFSET(AK383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL383,\nOFFSET(AL383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM383,\nOFFSET(AM383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN383,\nOFFSET(AN383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO383,\nOFFSET(AO383,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E384,\nOFFSET(E384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.0396227118817354},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F384,\nOFFSET(F384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.6269470574088576},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G384,\nOFFSET(G384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.630966349797575},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H384,\nOFFSET(H384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.319368598024518},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I384,\nOFFSET(I384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.958055843621439},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J384,\nOFFSET(J384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.268600775146236},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K384,\nOFFSET(K384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.411286782897699},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L384,\nOFFSET(L384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M384,\nOFFSET(M384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N384,\nOFFSET(N384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O384,\nOFFSET(O384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P384,\nOFFSET(P384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q384,\nOFFSET(Q384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R384,\nOFFSET(R384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S384,\nOFFSET(S384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T384,\nOFFSET(T384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U384,\nOFFSET(U384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V384,\nOFFSET(V384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W384,\nOFFSET(W384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X384,\nOFFSET(X384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y384,\nOFFSET(Y384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z384,\nOFFSET(Z384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA384,\nOFFSET(AA384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB384,\nOFFSET(AB384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC384,\nOFFSET(AC384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD384,\nOFFSET(AD384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE384,\nOFFSET(AE384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF384,\nOFFSET(AF384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG384,\nOFFSET(AG384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH384,\nOFFSET(AH384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI384,\nOFFSET(AI384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ384,\nOFFSET(AJ384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK384,\nOFFSET(AK384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL384,\nOFFSET(AL384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM384,\nOFFSET(AM384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN384,\nOFFSET(AN384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO384,\nOFFSET(AO384,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C379,((MATCH($C379,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C379,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":204.63139999999999},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":204.63139999999999},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":204.63139999999999},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":204.63139999999999},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":204.63139999999999},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":204.63139999999999},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":204.63139999999999},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO387,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1129925712502555},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1853061682134223},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4320486104769816},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5168073014897692},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7185686790475563},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7568041467039899},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7743721881710297},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C386,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E387*E388","v":227.75322804453953},{"$f":"F387*F388","v":242.55086063014809},{"$f":"G387*G388","v":293.04211202995941},{"$f":"H387*H388","v":310.38640163407354},{"$f":"I387*I388","v":351.67311478965206},{"$f":"J387*J388","v":359.49729206584283},{"$f":"K387*K388","v":363.09226498650122},{"$f":"L387*L388","v":0},{"$f":"M387*M388","v":0},{"$f":"N387*N388","v":0},{"$f":"O387*O388","v":0},{"$f":"P387*P388","v":0},{"$f":"Q387*Q388","v":0},{"$f":"R387*R388","v":0},{"$f":"S387*S388","v":0},{"$f":"T387*T388","v":0},{"$f":"U387*U388","v":0},{"$f":"V387*V388","v":0},{"$f":"W387*W388","v":0},{"$f":"X387*X388","v":0},{"$f":"Y387*Y388","v":0},{"$f":"Z387*Z388","v":0},{"$f":"AA387*AA388","v":0},{"$f":"AB387*AB388","v":0},{"$f":"AC387*AC388","v":0},{"$f":"AD387*AD388","v":0},{"$f":"AE387*AE388","v":0},{"$f":"AF387*AF388","v":0},{"$f":"AG387*AG388","v":0},{"$f":"AH387*AH388","v":0},{"$f":"AI387*AI388","v":0},{"$f":"AJ387*AJ388","v":0},{"$f":"AK387*AK388","v":0},{"$f":"AL387*AL388","v":0},{"$f":"AM387*AM388","v":0},{"$f":"AN387*AN388","v":0},{"$f":"AO387*AO388","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E390,\nOFFSET(E390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":162.73339738612111},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F390,\nOFFSET(F390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":173.30654730194462},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G390,\nOFFSET(G390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":209.38337022610179},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H390,\nOFFSET(H390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":221.77614813208302},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I390,\nOFFSET(I390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":251.27617830245515},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J390,\nOFFSET(J390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":256.86668062304926},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K390,\nOFFSET(K390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":259.43534742927977},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L390,\nOFFSET(L390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M390,\nOFFSET(M390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N390,\nOFFSET(N390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O390,\nOFFSET(O390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P390,\nOFFSET(P390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q390,\nOFFSET(Q390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R390,\nOFFSET(R390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S390,\nOFFSET(S390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T390,\nOFFSET(T390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U390,\nOFFSET(U390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V390,\nOFFSET(V390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W390,\nOFFSET(W390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X390,\nOFFSET(X390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y390,\nOFFSET(Y390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z390,\nOFFSET(Z390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA390,\nOFFSET(AA390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB390,\nOFFSET(AB390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC390,\nOFFSET(AC390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD390,\nOFFSET(AD390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE390,\nOFFSET(AE390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF390,\nOFFSET(AF390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG390,\nOFFSET(AG390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH390,\nOFFSET(AH390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI390,\nOFFSET(AI390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ390,\nOFFSET(AJ390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK390,\nOFFSET(AK390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL390,\nOFFSET(AL390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM390,\nOFFSET(AM390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN390,\nOFFSET(AN390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO390,\nOFFSET(AO390,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E391,\nOFFSET(E391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.2316981695053872},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F391,\nOFFSET(F391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.7015576459270845},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G391,\nOFFSET(G391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.3047730798380606},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H391,\nOFFSET(H391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.8554948784196128},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I391,\nOFFSET(I391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.166444674897152},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J391,\nOFFSET(J391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.414880620116987},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K391,\nOFFSET(K391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.529029426318157},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L391,\nOFFSET(L391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M391,\nOFFSET(M391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N391,\nOFFSET(N391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O391,\nOFFSET(O391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P391,\nOFFSET(P391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q391,\nOFFSET(Q391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R391,\nOFFSET(R391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S391,\nOFFSET(S391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T391,\nOFFSET(T391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U391,\nOFFSET(U391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V391,\nOFFSET(V391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W391,\nOFFSET(W391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X391,\nOFFSET(X391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y391,\nOFFSET(Y391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z391,\nOFFSET(Z391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA391,\nOFFSET(AA391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB391,\nOFFSET(AB391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC391,\nOFFSET(AC391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD391,\nOFFSET(AD391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE391,\nOFFSET(AE391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF391,\nOFFSET(AF391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG391,\nOFFSET(AG391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH391,\nOFFSET(AH391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI391,\nOFFSET(AI391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ391,\nOFFSET(AJ391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK391,\nOFFSET(AK391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL391,\nOFFSET(AL391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM391,\nOFFSET(AM391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN391,\nOFFSET(AN391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO391,\nOFFSET(AO391,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C386,((MATCH($C386,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C386,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":224.79840000000002},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":224.79840000000002},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":224.79840000000002},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":224.79840000000002},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":224.79840000000002},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":224.79840000000002},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":224.79840000000002},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO394,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27824814281256388},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.29632654205335557},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35801215261924541},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37920182537244229},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42964216976188907},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43920103667599747},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44359304704275743},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C393,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E394*E395","v":62.549737307235866},{"$f":"F394*F395","v":66.613732531127056},{"$f":"G394*G395","v":80.480559089362188},{"$f":"H394*H395","v":85.243963620804436},{"$f":"I394*I395","v":96.582872335001056},{"$f":"J394*J395","v":98.731690323105553},{"$f":"K394*K395","v":99.719007226336615},{"$f":"L394*L395","v":0},{"$f":"M394*M395","v":0},{"$f":"N394*N395","v":0},{"$f":"O394*O395","v":0},{"$f":"P394*P395","v":0},{"$f":"Q394*Q395","v":0},{"$f":"R394*R395","v":0},{"$f":"S394*S395","v":0},{"$f":"T394*T395","v":0},{"$f":"U394*U395","v":0},{"$f":"V394*V395","v":0},{"$f":"W394*W395","v":0},{"$f":"X394*X395","v":0},{"$f":"Y394*Y395","v":0},{"$f":"Z394*Z395","v":0},{"$f":"AA394*AA395","v":0},{"$f":"AB394*AB395","v":0},{"$f":"AC394*AC395","v":0},{"$f":"AD394*AD395","v":0},{"$f":"AE394*AE395","v":0},{"$f":"AF394*AF395","v":0},{"$f":"AG394*AG395","v":0},{"$f":"AH394*AH395","v":0},{"$f":"AI394*AI395","v":0},{"$f":"AJ394*AJ395","v":0},{"$f":"AK394*AK395","v":0},{"$f":"AL394*AL395","v":0},{"$f":"AM394*AM395","v":0},{"$f":"AN394*AN395","v":0},{"$f":"AO394*AO395","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E397,\nOFFSET(E397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":44.870983895859368},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F397,\nOFFSET(F397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":47.786351283389159},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G397,\nOFFSET(G397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":57.733925453445096},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H397,\nOFFSET(H397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":61.151024504876013},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I397,\nOFFSET(I397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.285159230530226},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J397,\nOFFSET(J397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.826645757736088},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K397,\nOFFSET(K397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":71.53491221531344},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L397,\nOFFSET(L397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M397,\nOFFSET(M397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N397,\nOFFSET(N397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O397,\nOFFSET(O397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P397,\nOFFSET(P397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q397,\nOFFSET(Q397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R397,\nOFFSET(R397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S397,\nOFFSET(S397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T397,\nOFFSET(T397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U397,\nOFFSET(U397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V397,\nOFFSET(V397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W397,\nOFFSET(W397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X397,\nOFFSET(X397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y397,\nOFFSET(Y397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z397,\nOFFSET(Z397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA397,\nOFFSET(AA397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB397,\nOFFSET(AB397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC397,\nOFFSET(AC397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD397,\nOFFSET(AD397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE397,\nOFFSET(AE397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF397,\nOFFSET(AF397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG397,\nOFFSET(AG397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH397,\nOFFSET(AH397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI397,\nOFFSET(AI397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ397,\nOFFSET(AJ397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK397,\nOFFSET(AK397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL397,\nOFFSET(AL397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM397,\nOFFSET(AM397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN397,\nOFFSET(AN397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO397,\nOFFSET(AO397,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E398,\nOFFSET(E398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.8079245423763473},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F398,\nOFFSET(F398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9253894114817716},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G398,\nOFFSET(G398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.3261932699595156},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H398,\nOFFSET(H398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.4638737196049041},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I398,\nOFFSET(I398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.7916111687242888},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J398,\nOFFSET(J398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8537201550292477},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K398,\nOFFSET(K398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8822573565795402},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L398,\nOFFSET(L398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M398,\nOFFSET(M398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N398,\nOFFSET(N398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O398,\nOFFSET(O398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P398,\nOFFSET(P398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q398,\nOFFSET(Q398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R398,\nOFFSET(R398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S398,\nOFFSET(S398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T398,\nOFFSET(T398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U398,\nOFFSET(U398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V398,\nOFFSET(V398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W398,\nOFFSET(W398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X398,\nOFFSET(X398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y398,\nOFFSET(Y398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z398,\nOFFSET(Z398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA398,\nOFFSET(AA398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB398,\nOFFSET(AB398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC398,\nOFFSET(AC398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD398,\nOFFSET(AD398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE398,\nOFFSET(AE398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF398,\nOFFSET(AF398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG398,\nOFFSET(AG398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH398,\nOFFSET(AH398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI398,\nOFFSET(AI398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ398,\nOFFSET(AJ398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK398,\nOFFSET(AK398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL398,\nOFFSET(AL398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM398,\nOFFSET(AM398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN398,\nOFFSET(AN398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO398,\nOFFSET(AO398,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C393,((MATCH($C393,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C393,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":226.66281191136088},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":226.66281191136088},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":226.66281191136088},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":226.66281191136088},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":226.66281191136088},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":226.66281191136088},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":226.66281191136088},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":224.93318605569306},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":206.55036967483861},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":189.66990136461763},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":174.16900071540329},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":159.93492162937895},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":146.86413225963574},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":134.86156196930096},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":123.83990983343936},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":113.71900965410335},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":104.42524686995641},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":95.891023119351161},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":88.054264562350824},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":80.857970385465393},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.249798205142696},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":68.181683354439073},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":62.609489283743407},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":57.49268653273824},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":52.794057938593532},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.47942793622002},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":44.517413981641795},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":40.879198290461474},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":37.538318231153426},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":34.470473848606339},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":31.653351117934307},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.066459642989265},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.690983619072146},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.509644975816926},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.506577704814877},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.66721245789838},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO401,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.978170576708003}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.4802897751318502},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.5250926728831686},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.5703435996120003},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.61604703560812},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.6622075059642016},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.7088295810238439},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.755917876834082},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.8034770556024231},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.8515118261584478},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.9000269444200324},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.9490272138642331},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.9985174860028758},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.0485026608629049},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.0989876874715341},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.1499775643462495},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.2014773399897125},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.2534921133896093},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.3060270345235052},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.3590873048687406},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.412678177917428},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.466804959696602},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.521473009293568},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.5766877393865038},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.6324546167803691},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.6887791629481725},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.7456669545776542},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.8031236241234305},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.8611548603646648},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.9197664089683117},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C400,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.9789640730579947}]
[null,null,"Revenues ($MM)",null,{"$f":"E401*E402","v":0},{"$f":"F401*F402","v":0},{"$f":"G401*G402","v":0},{"$f":"H401*H402","v":0},{"$f":"I401*I402","v":0},{"$f":"J401*J402","v":0},{"$f":"K401*K402","v":0},{"$f":"L401*L402","v":1007.7658535731516},{"$f":"M401*M402","v":934.65956439692195},{"$f":"N401*N402","v":866.85661974081961},{"$f":"O401*O402","v":803.97229944716582},{"$f":"P401*P402","v":745.64979208628688},{"$f":"Q401*Q402","v":691.55817037557097},{"$f":"R401*R402","v":641.39051346756582},{"$f":"S401*S402","v":594.86216545279888},{"$f":"T401*T402","v":551.70912019590912},{"$f":"U401*U402","v":511.68652334050006},{"$f":"V401*V402","v":474.56728298295326},{"$f":"W401*W402","v":440.14078113203396},{"$f":"X401*X402","v":408.21167864299599},{"$f":"Y401*Y402","v":378.5988068452686},{"$f":"Z401*Z402","v":351.13413957472136},{"$f":"AA401*AA402","v":325.66183977772005},{"$f":"AB401*AB402","v":302.03737527732136},{"$f":"AC401*AC402","v":280.12669868437757},{"$f":"AD401*AD402","v":259.80548680029568},{"$f":"AE401*AE402","v":240.95843519574873},{"$f":"AF401*AF402","v":223.47860396271565},{"$f":"AG401*AG402","v":207.26681092758631},{"$f":"AH401*AH402","v":192.23106888236609},{"$f":"AI401*AI402","v":178.28606364077913},{"$f":"AJ401*AJ402","v":165.3526699577113},{"$f":"AK401*AK402","v":153.35750256527632},{"$f":"AL401*AL402","v":142.23249977804136},{"$f":"AM401*AM402","v":131.91453730475072},{"$f":"AN401*AN402","v":122.34507007527824},{"$f":"AO401*AO402","v":113.46980005050347}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E404,\nOFFSET(E404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F404,\nOFFSET(F404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G404,\nOFFSET(G404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H404,\nOFFSET(H404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I404,\nOFFSET(I404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J404,\nOFFSET(J404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K404,\nOFFSET(K404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L404,\nOFFSET(L404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":728.41659587783988},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M404,\nOFFSET(M404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":675.57512073735995},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N404,\nOFFSET(N404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":626.56692110271467},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O404,\nOFFSET(O404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":581.11391993187272},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P404,\nOFFSET(P404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":538.95821270658519},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q404,\nOFFSET(Q404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":499.86060405837611},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R404,\nOFFSET(R404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":463.59925055197454},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S404,\nOFFSET(S404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":429.96840192521483},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T404,\nOFFSET(T404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":398.77723364308338},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U404,\nOFFSET(U404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":369.84876414171822},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V404,\nOFFSET(V404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":343.01885061870269},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W404,\nOFFSET(W404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":318.13525767167442},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X404,\nOFFSET(X404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":295.05679350062036},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y404,\nOFFSET(Y404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":273.65250877258887},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z404,\nOFFSET(Z404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":253.8009536031048},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA404,\nOFFSET(AA404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":235.3894884383302},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB404,\nOFFSET(AB404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":218.31364492785329},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC404,\nOFFSET(AC404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":202.476533161639},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD404,\nOFFSET(AD404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":187.7882919077486},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE404,\nOFFSET(AE404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":174.16557873142688},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF404,\nOFFSET(AF404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":161.53109710244513},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG404,\nOFFSET(AG404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":149.81315780746405},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH404,\nOFFSET(AH404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":138.94527217882919},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI404,\nOFFSET(AI404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":128.86577483174221},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ404,\nOFFSET(AJ404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":119.51747376918355},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK404,\nOFFSET(AK404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":110.84732586924964},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL404,\nOFFSET(AL404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":102.80613591359001},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM404,\nOFFSET(AM404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":95.348277449204076},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN404,\nOFFSET(AN404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":88.431433899740725},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO404,\nOFFSET(AO404,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":82.016358457344026}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E405,\nOFFSET(E405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F405,\nOFFSET(F405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G405,\nOFFSET(G405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H405,\nOFFSET(H405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I405,\nOFFSET(I405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J405,\nOFFSET(J405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K405,\nOFFSET(K405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L405,\nOFFSET(L405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.110799301453348},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M405,\nOFFSET(M405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.999016584924988},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N405,\nOFFSET(N405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":25.040428777119221},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O405,\nOFFSET(O405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.223922670282786},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P405,\nOFFSET(P405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.539191241330034},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q405,\nOFFSET(Q405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.976675168843872},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R405,\nOFFSET(R405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.527508592604939},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S405,\nOFFSET(S405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.183468807883521},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T405,\nOFFSET(T405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.936929609054964},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U405,\nOFFSET(U405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.780818017806038},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V405,\nOFFSET(V405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.70857415040404},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W405,\nOFFSET(W405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.714113996311831},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X405,\nOFFSET(X405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.791794896951268},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y405,\nOFFSET(Y405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.936383528738308},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z405,\nOFFSET(Z405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.143026208722642},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA405,\nOFFSET(AA405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.4072213543432106},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB405,\nOFFSET(AB405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.7247939410338589},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC405,\nOFFSET(AC405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.0918718127490887},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD405,\nOFFSET(AD405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.5048637109937575},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE405,\nOFFSET(AE405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.960438897691354},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF405,\nOFFSET(AF405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.4555082562691339},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG405,\nOFFSET(AG405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.9872067637259647},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH405,\nOFFSET(AH405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.5528772342277133},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI405,\nOFFSET(AI405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.150055241989925},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ405,\nOFFSET(AJ405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.776455137898739},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK405,\nOFFSET(AK405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.4299570805271555},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL405,\nOFFSET(AL405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.1085950079593747},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM405,\nOFFSET(AM405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.8105454821742786},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN405,\nOFFSET(AN405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.5341173426900041},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO405,\nOFFSET(AO405,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C400,((MATCH($C400,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C400,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.277742110763505}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F408,0,-1)+1","v":2012},{"$f":"OFFSET(G408,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",E379:E406)),\n0)","v":2.7824814281256387},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",F379:F406)),\n0)","v":2.9632654205335558},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",G379:G406)),\n0)","v":3.5801215261924537},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",H379:H406)),\n0)","v":3.7920182537244234},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",I379:I406)),\n0)","v":4.2964216976188903},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",J379:J406)),\n0)","v":4.3920103667599744},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",K379:K406)),\n0)","v":4.4359304704275742},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",L379:L406)),\n0)","v":4.4802897751318502},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",M379:M406)),\n0)","v":4.5250926728831686},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",N379:N406)),\n0)","v":4.5703435996120003},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",O379:O406)),\n0)","v":4.61604703560812},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",P379:P406)),\n0)","v":4.6622075059642016},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",Q379:Q406)),\n0)","v":4.7088295810238439},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",R379:R406)),\n0)","v":4.755917876834082},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",S379:S406)),\n0)","v":4.8034770556024231},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",T379:T406)),\n0)","v":4.8515118261584478},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",U379:U406)),\n0)","v":4.9000269444200324},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",V379:V406)),\n0)","v":4.9490272138642331},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",W379:W406)),\n0)","v":4.9985174860028758},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",X379:X406)),\n0)","v":5.0485026608629049},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",Y379:Y406)),\n0)","v":5.0989876874715341},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",Z379:Z406)),\n0)","v":5.1499775643462495},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AA379:AA406)),\n0)","v":5.2014773399897125},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AB379:AB406)),\n0)","v":5.2534921133896093},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AC379:AC406)),\n0)","v":5.3060270345235052},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AD379:AD406)),\n0)","v":5.3590873048687406},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AE379:AE406)),\n0)","v":5.412678177917428},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AF379:AF406)),\n0)","v":5.466804959696602},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AG379:AG406)),\n0)","v":5.521473009293568},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AH379:AH406)),\n0)","v":5.5766877393865038},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AI379:AI406)),\n0)","v":5.6324546167803691},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AJ379:AJ406)),\n0)","v":5.6887791629481725},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AK379:AK406)),\n0)","v":5.7456669545776542},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AL379:AL406)),\n0)","v":5.8031236241234305},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AM379:AM406)),\n0)","v":5.8611548603646648},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AN379:AN406)),\n0)","v":5.9197664089683117},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Unit Sales (MM)\",AO379:AO406)),\n0)","v":5.9789640730579947}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",E379:E406)),\n0)","v":548.57789997696773},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",F379:F406)),\n0)","v":584.22022337295675},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",G379:G406)),\n0)","v":705.83599539925228},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",H379:H406)),\n0)","v":747.61232519843566},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",I379:I406)),\n0)","v":847.05758265669419},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",J379:J406)),\n0)","v":865.90329025026938},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",K379:K406)),\n0)","v":874.56232315277214},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",L379:L406)),\n0)","v":1007.7658535731516},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",M379:M406)),\n0)","v":934.65956439692195},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",N379:N406)),\n0)","v":866.85661974081961},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",O379:O406)),\n0)","v":803.97229944716582},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",P379:P406)),\n0)","v":745.64979208628688},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",Q379:Q406)),\n0)","v":691.55817037557097},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",R379:R406)),\n0)","v":641.39051346756582},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",S379:S406)),\n0)","v":594.86216545279888},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",T379:T406)),\n0)","v":551.70912019590912},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",U379:U406)),\n0)","v":511.68652334050006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",V379:V406)),\n0)","v":474.56728298295326},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",W379:W406)),\n0)","v":440.14078113203396},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",X379:X406)),\n0)","v":408.21167864299599},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",Y379:Y406)),\n0)","v":378.5988068452686},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",Z379:Z406)),\n0)","v":351.13413957472136},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AA379:AA406)),\n0)","v":325.66183977772005},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AB379:AB406)),\n0)","v":302.03737527732136},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AC379:AC406)),\n0)","v":280.12669868437757},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AD379:AD406)),\n0)","v":259.80548680029568},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AE379:AE406)),\n0)","v":240.95843519574873},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AF379:AF406)),\n0)","v":223.47860396271565},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AG379:AG406)),\n0)","v":207.26681092758631},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AH379:AH406)),\n0)","v":192.23106888236609},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AI379:AI406)),\n0)","v":178.28606364077913},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AJ379:AJ406)),\n0)","v":165.3526699577113},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AK379:AK406)),\n0)","v":153.35750256527632},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AL379:AL406)),\n0)","v":142.23249977804136},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AM379:AM406)),\n0)","v":131.91453730475072},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AN379:AN406)),\n0)","v":122.34507007527824},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Revenues ($MM)\",AO379:AO406)),\n0)","v":113.46980005050347}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",E380:E407)),\n0)","v":391.30724709636172},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",F380:F407)),\n0)","v":416.73134720828432},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",G380:G407)),\n0)","v":503.48134744910055},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",H380:H407)),\n0)","v":533.28090847442525},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",I380:I407)),\n0)","v":604.21641268342444},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",J380:J407)),\n0)","v":617.65928371110249},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",K380:K407)),\n0)","v":623.83587654821349},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",L380:L407)),\n0)","v":728.41659587783988},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",M380:M407)),\n0)","v":675.57512073735995},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",N380:N407)),\n0)","v":626.56692110271467},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",O380:O407)),\n0)","v":581.11391993187272},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",P380:P407)),\n0)","v":538.95821270658519},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",Q380:Q407)),\n0)","v":499.86060405837611},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",R380:R407)),\n0)","v":463.59925055197454},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",S380:S407)),\n0)","v":429.96840192521483},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",T380:T407)),\n0)","v":398.77723364308338},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",U380:U407)),\n0)","v":369.84876414171822},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",V380:V407)),\n0)","v":343.01885061870269},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",W380:W407)),\n0)","v":318.13525767167442},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",X380:X407)),\n0)","v":295.05679350062036},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",Y380:Y407)),\n0)","v":273.65250877258887},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",Z380:Z407)),\n0)","v":253.8009536031048},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AA380:AA407)),\n0)","v":235.3894884383302},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AB380:AB407)),\n0)","v":218.31364492785329},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AC380:AC407)),\n0)","v":202.476533161639},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AD380:AD407)),\n0)","v":187.7882919077486},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AE380:AE407)),\n0)","v":174.16557873142688},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AF380:AF407)),\n0)","v":161.53109710244513},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AG380:AG407)),\n0)","v":149.81315780746405},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AH380:AH407)),\n0)","v":138.94527217882919},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AI380:AI407)),\n0)","v":128.86577483174221},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AJ380:AJ407)),\n0)","v":119.51747376918355},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AK380:AK407)),\n0)","v":110.84732586924964},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AL380:AL407)),\n0)","v":102.80613591359001},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AM380:AM407)),\n0)","v":95.348277449204076},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AN380:AN407)),\n0)","v":88.431433899740725},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C380:$C407,\"Mats, Lab, Ovrhd ($MM)\",AO380:AO407)),\n0)","v":82.016358457344026}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",E379:E406)),\n0)","v":18.079245423763471},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",F379:F406)),\n0)","v":19.253894114817712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",G379:G406)),\n0)","v":23.26193269959515},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",H379:H406)),\n0)","v":24.638737196049036},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",I379:I406)),\n0)","v":27.916111687242879},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",J379:J406)),\n0)","v":28.537201550292469},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",K379:K406)),\n0)","v":28.822573565795398},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",L379:L406)),\n0)","v":29.110799301453348},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",M379:M406)),\n0)","v":26.999016584924988},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",N379:N406)),\n0)","v":25.040428777119221},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",O379:O406)),\n0)","v":23.223922670282786},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",P379:P406)),\n0)","v":21.539191241330034},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",Q379:Q406)),\n0)","v":19.976675168843872},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",R379:R406)),\n0)","v":18.527508592604939},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",S379:S406)),\n0)","v":17.183468807883521},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",T379:T406)),\n0)","v":15.936929609054964},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",U379:U406)),\n0)","v":14.780818017806038},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",V379:V406)),\n0)","v":13.70857415040404},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",W379:W406)),\n0)","v":12.714113996311831},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",X379:X406)),\n0)","v":11.791794896951268},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",Y379:Y406)),\n0)","v":10.936383528738308},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",Z379:Z406)),\n0)","v":10.143026208722642},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AA379:AA406)),\n0)","v":9.4072213543432106},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AB379:AB406)),\n0)","v":8.7247939410338589},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AC379:AC406)),\n0)","v":8.0918718127490887},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AD379:AD406)),\n0)","v":7.5048637109937575},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AE379:AE406)),\n0)","v":6.960438897691354},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AF379:AF406)),\n0)","v":6.4555082562691339},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AG379:AG406)),\n0)","v":5.9872067637259647},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AH379:AH406)),\n0)","v":5.5528772342277133},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AI379:AI406)),\n0)","v":5.150055241989925},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AJ379:AJ406)),\n0)","v":4.776455137898739},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AK379:AK406)),\n0)","v":4.4299570805271555},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AL379:AL406)),\n0)","v":4.1085950079593747},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AM379:AM406)),\n0)","v":3.8105454821742786},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AN379:AN406)),\n0)","v":3.5341173426900041},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C378,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C379:$C406,\"Depreciation ($MM)\",AO379:AO406)),\n0)","v":3.277742110763505}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E418=Announcement_Year,\"Ancmt Yr\",\nIF(E418=Base_Year,\"Base Yr\",\nIF(E418=Standard_Year,\"Std Yr\",\nIF(E418=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG11",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F418,0,-1)+1","v":2012},{"$f":"OFFSET(G418,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE418,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":62.377000000000002},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":62.377000000000002},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":62.377000000000002},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":62.377000000000002},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":62.377000000000002},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":62.377000000000002},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":62.377000000000002},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO420,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61090382083253558},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.85340038117371786},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1349256610310594},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.99826464957143979},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81202189007503978},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6506309532923028},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.65713726282522589},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C419,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E420*E421","v":38.106347632071071},{"$f":"F420*F421","v":53.232555576473004},{"$f":"G420*G421","v":70.79325795813439},{"$f":"H420*H421","v":62.268754046317703},{"$f":"I420*I421","v":50.651489437210756},{"$f":"J420*J421","v":40.584406973513971},{"$f":"K420*K421","v":40.990251043249117},{"$f":"L420*L421","v":0},{"$f":"M420*M421","v":0},{"$f":"N420*N421","v":0},{"$f":"O420*O421","v":0},{"$f":"P420*P421","v":0},{"$f":"Q420*Q421","v":0},{"$f":"R420*R421","v":0},{"$f":"S420*S421","v":0},{"$f":"T420*T421","v":0},{"$f":"U420*U421","v":0},{"$f":"V420*V421","v":0},{"$f":"W420*W421","v":0},{"$f":"X420*X421","v":0},{"$f":"Y420*Y421","v":0},{"$f":"Z420*Z421","v":0},{"$f":"AA420*AA421","v":0},{"$f":"AB420*AB421","v":0},{"$f":"AC420*AC421","v":0},{"$f":"AD420*AD421","v":0},{"$f":"AE420*AE421","v":0},{"$f":"AF420*AF421","v":0},{"$f":"AG420*AG421","v":0},{"$f":"AH420*AH421","v":0},{"$f":"AI420*AI421","v":0},{"$f":"AJ420*AJ421","v":0},{"$f":"AK420*AK421","v":0},{"$f":"AL420*AL421","v":0},{"$f":"AM420*AM421","v":0},{"$f":"AN420*AN421","v":0},{"$f":"AO420*AO421","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E423,\nOFFSET(E423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.10385069263204},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F423,\nOFFSET(F423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":37.862648298460002},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G423,\nOFFSET(G423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":50.3530254924611},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H423,\nOFFSET(H423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":44.289813045929392},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I423,\nOFFSET(I423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":36.026816852690722},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J423,\nOFFSET(J423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.866416631683702},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K423,\nOFFSET(K423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.15508079800054},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L423,\nOFFSET(L423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M423,\nOFFSET(M423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N423,\nOFFSET(N423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O423,\nOFFSET(O423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P423,\nOFFSET(P423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q423,\nOFFSET(Q423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R423,\nOFFSET(R423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S423,\nOFFSET(S423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T423,\nOFFSET(T423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U423,\nOFFSET(U423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V423,\nOFFSET(V423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W423,\nOFFSET(W423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X423,\nOFFSET(X423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y423,\nOFFSET(Y423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z423,\nOFFSET(Z423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA423,\nOFFSET(AA423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB423,\nOFFSET(AB423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC423,\nOFFSET(AC423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD423,\nOFFSET(AD423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE423,\nOFFSET(AE423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF423,\nOFFSET(AF423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG423,\nOFFSET(AG423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH423,\nOFFSET(AH423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI423,\nOFFSET(AI423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ423,\nOFFSET(AJ423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK423,\nOFFSET(AK423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL423,\nOFFSET(AL423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM423,\nOFFSET(AM423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN423,\nOFFSET(AN423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO423,\nOFFSET(AO423,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E424,\nOFFSET(E424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3337221671224875},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F424,\nOFFSET(F424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.8631394451765551},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G424,\nOFFSET(G424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.4777640285347036},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H424,\nOFFSET(H424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1794063916211193},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I424,\nOFFSET(I424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7728021303023764},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J424,\nOFFSET(J424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.420454244072989},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K424,\nOFFSET(K424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.434658786513719},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L424,\nOFFSET(L424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M424,\nOFFSET(M424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N424,\nOFFSET(N424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O424,\nOFFSET(O424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P424,\nOFFSET(P424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q424,\nOFFSET(Q424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R424,\nOFFSET(R424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S424,\nOFFSET(S424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T424,\nOFFSET(T424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U424,\nOFFSET(U424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V424,\nOFFSET(V424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W424,\nOFFSET(W424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X424,\nOFFSET(X424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y424,\nOFFSET(Y424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z424,\nOFFSET(Z424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA424,\nOFFSET(AA424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB424,\nOFFSET(AB424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC424,\nOFFSET(AC424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD424,\nOFFSET(AD424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE424,\nOFFSET(AE424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF424,\nOFFSET(AF424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG424,\nOFFSET(AG424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH424,\nOFFSET(AH424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI424,\nOFFSET(AI424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ424,\nOFFSET(AJ424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK424,\nOFFSET(AK424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL424,\nOFFSET(AL424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM424,\nOFFSET(AM424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN424,\nOFFSET(AN424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO424,\nOFFSET(AO424,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C419,((MATCH($C419,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C419,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.435600000000001},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.435600000000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.435600000000001},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.435600000000001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.435600000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.435600000000001},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.435600000000001},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO427,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.4887230566660285},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.68272030493897429},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.90794052882484755},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79861171965715183},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.64961751206003182},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.52050476263384227},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.52570981026018071},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C426,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E427*E428","v":31.002440333443516},{"$f":"F427*F428","v":43.308772175986796},{"$f":"G427*G428","v":57.5957522103215},{"$f":"H427*H428","v":50.660413603483221},{"$f":"I427*I428","v":41.208876648035357},{"$f":"J427*J428","v":33.018531920535366},{"$f":"K427*K428","v":33.348717239740722},{"$f":"L427*L428","v":0},{"$f":"M427*M428","v":0},{"$f":"N427*N428","v":0},{"$f":"O427*O428","v":0},{"$f":"P427*P428","v":0},{"$f":"Q427*Q428","v":0},{"$f":"R427*R428","v":0},{"$f":"S427*S428","v":0},{"$f":"T427*T428","v":0},{"$f":"U427*U428","v":0},{"$f":"V427*V428","v":0},{"$f":"W427*W428","v":0},{"$f":"X427*X428","v":0},{"$f":"Y427*Y428","v":0},{"$f":"Z427*Z428","v":0},{"$f":"AA427*AA428","v":0},{"$f":"AB427*AB428","v":0},{"$f":"AC427*AC428","v":0},{"$f":"AD427*AD428","v":0},{"$f":"AE427*AE428","v":0},{"$f":"AF427*AF428","v":0},{"$f":"AG427*AG428","v":0},{"$f":"AH427*AH428","v":0},{"$f":"AI427*AI428","v":0},{"$f":"AJ427*AJ428","v":0},{"$f":"AK427*AK428","v":0},{"$f":"AL427*AL428","v":0},{"$f":"AM427*AM428","v":0},{"$f":"AN427*AN428","v":0},{"$f":"AO427*AO428","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E430,\nOFFSET(E430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.069171768871797},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F430,\nOFFSET(F430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.829467679669797},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G430,\nOFFSET(G430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":40.999693411740516},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H430,\nOFFSET(H430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":36.062753695272669},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I430,\nOFFSET(I430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.334651316680006},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J430,\nOFFSET(J430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.504332067827701},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K430,\nOFFSET(K430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.73937538850598},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L430,\nOFFSET(L430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M430,\nOFFSET(M430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N430,\nOFFSET(N430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O430,\nOFFSET(O430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P430,\nOFFSET(P430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q430,\nOFFSET(Q430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R430,\nOFFSET(R430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S430,\nOFFSET(S430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T430,\nOFFSET(T430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U430,\nOFFSET(U430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V430,\nOFFSET(V430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W430,\nOFFSET(W430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X430,\nOFFSET(X430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y430,\nOFFSET(Y430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z430,\nOFFSET(Z430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA430,\nOFFSET(AA430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB430,\nOFFSET(AB430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC430,\nOFFSET(AC430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD430,\nOFFSET(AD430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE430,\nOFFSET(AE430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF430,\nOFFSET(AF430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG430,\nOFFSET(AG430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH430,\nOFFSET(AH430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI430,\nOFFSET(AI430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ430,\nOFFSET(AJ430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK430,\nOFFSET(AK430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL430,\nOFFSET(AL430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM430,\nOFFSET(AM430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN430,\nOFFSET(AN430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO430,\nOFFSET(AO430,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E431,\nOFFSET(E431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.06697773369799},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F431,\nOFFSET(F431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4905115561412439},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G431,\nOFFSET(G431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9822112228277631},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H431,\nOFFSET(H431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7435251132968956},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I431,\nOFFSET(I431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4182417042419011},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J431,\nOFFSET(J431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1363633952583914},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K431,\nOFFSET(K431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1477270292109751},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L431,\nOFFSET(L431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M431,\nOFFSET(M431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N431,\nOFFSET(N431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O431,\nOFFSET(O431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P431,\nOFFSET(P431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q431,\nOFFSET(Q431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R431,\nOFFSET(R431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S431,\nOFFSET(S431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T431,\nOFFSET(T431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U431,\nOFFSET(U431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V431,\nOFFSET(V431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W431,\nOFFSET(W431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X431,\nOFFSET(X431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y431,\nOFFSET(Y431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z431,\nOFFSET(Z431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA431,\nOFFSET(AA431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB431,\nOFFSET(AB431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC431,\nOFFSET(AC431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD431,\nOFFSET(AD431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE431,\nOFFSET(AE431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF431,\nOFFSET(AF431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG431,\nOFFSET(AG431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH431,\nOFFSET(AH431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI431,\nOFFSET(AI431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ431,\nOFFSET(AJ431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK431,\nOFFSET(AK431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL431,\nOFFSET(AL431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM431,\nOFFSET(AM431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN431,\nOFFSET(AN431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO431,\nOFFSET(AO431,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C426,((MATCH($C426,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C426,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":68.125600000000006},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":68.125600000000006},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":68.125600000000006},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":68.125600000000006},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":68.125600000000006},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":68.125600000000006},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":68.125600000000006},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO434,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.12218076416650712},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17068007623474357},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22698513220621189},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.19965292991428796},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16240437801500796},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13012619065846057},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13142745256504518},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C433,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E434*E435","v":8.3236378673017981},{"$f":"F434*F435","v":11.627682601537648},{"$f":"G434*G435","v":15.46349832262751},{"$f":"H434*H435","v":13.601475642168817},{"$f":"I434*I435","v":11.063895694899227},{"$f":"J434*J435","v":8.8649248143220216},{"$f":"K434*K435","v":8.9535740624652433},{"$f":"L434*L435","v":0},{"$f":"M434*M435","v":0},{"$f":"N434*N435","v":0},{"$f":"O434*O435","v":0},{"$f":"P434*P435","v":0},{"$f":"Q434*Q435","v":0},{"$f":"R434*R435","v":0},{"$f":"S434*S435","v":0},{"$f":"T434*T435","v":0},{"$f":"U434*U435","v":0},{"$f":"V434*V435","v":0},{"$f":"W434*W435","v":0},{"$f":"X434*X435","v":0},{"$f":"Y434*Y435","v":0},{"$f":"Z434*Z435","v":0},{"$f":"AA434*AA435","v":0},{"$f":"AB434*AB435","v":0},{"$f":"AC434*AC435","v":0},{"$f":"AD434*AD435","v":0},{"$f":"AE434*AE435","v":0},{"$f":"AF434*AF435","v":0},{"$f":"AG434*AG435","v":0},{"$f":"AH434*AH435","v":0},{"$f":"AI434*AI435","v":0},{"$f":"AJ434*AJ435","v":0},{"$f":"AK434*AK435","v":0},{"$f":"AL434*AL435","v":0},{"$f":"AM434*AM435","v":0},{"$f":"AN434*AN435","v":0},{"$f":"AO434*AO435","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E437,\nOFFSET(E437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.9449256168007247},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F437,\nOFFSET(F437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.3047471867390517},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G437,\nOFFSET(G437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.044371315656871},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H437,\nOFFSET(H437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.7144736785181749},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I437,\nOFFSET(I437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.9020781522225292},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J437,\nOFFSET(J437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.3315246842615371},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K437,\nOFFSET(K437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.3948399311041531},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L437,\nOFFSET(L437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M437,\nOFFSET(M437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N437,\nOFFSET(N437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O437,\nOFFSET(O437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P437,\nOFFSET(P437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q437,\nOFFSET(Q437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R437,\nOFFSET(R437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S437,\nOFFSET(S437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T437,\nOFFSET(T437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U437,\nOFFSET(U437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V437,\nOFFSET(V437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W437,\nOFFSET(W437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X437,\nOFFSET(X437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y437,\nOFFSET(Y437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z437,\nOFFSET(Z437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA437,\nOFFSET(AA437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB437,\nOFFSET(AB437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC437,\nOFFSET(AC437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD437,\nOFFSET(AD437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE437,\nOFFSET(AE437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF437,\nOFFSET(AF437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG437,\nOFFSET(AG437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH437,\nOFFSET(AH437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI437,\nOFFSET(AI437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ437,\nOFFSET(AJ437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK437,\nOFFSET(AK437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL437,\nOFFSET(AL437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM437,\nOFFSET(AM437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN437,\nOFFSET(AN437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO437,\nOFFSET(AO437,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E438,\nOFFSET(E438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.2667444334244975},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F438,\nOFFSET(F438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.37262788903531097},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G438,\nOFFSET(G438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.49555280570694077},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H438,\nOFFSET(H438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.43588127832422391},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I438,\nOFFSET(I438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.35456042606047528},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J438,\nOFFSET(J438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.28409084881459784},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K438,\nOFFSET(K438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.28693175730274378},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L438,\nOFFSET(L438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M438,\nOFFSET(M438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N438,\nOFFSET(N438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O438,\nOFFSET(O438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P438,\nOFFSET(P438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q438,\nOFFSET(Q438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R438,\nOFFSET(R438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S438,\nOFFSET(S438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T438,\nOFFSET(T438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U438,\nOFFSET(U438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V438,\nOFFSET(V438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W438,\nOFFSET(W438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X438,\nOFFSET(X438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y438,\nOFFSET(Y438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z438,\nOFFSET(Z438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA438,\nOFFSET(AA438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB438,\nOFFSET(AB438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC438,\nOFFSET(AC438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD438,\nOFFSET(AD438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE438,\nOFFSET(AE438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF438,\nOFFSET(AF438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG438,\nOFFSET(AG438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH438,\nOFFSET(AH438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI438,\nOFFSET(AI438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ438,\nOFFSET(AJ438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK438,\nOFFSET(AK438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL438,\nOFFSET(AL438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM438,\nOFFSET(AM438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN438,\nOFFSET(AN438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO438,\nOFFSET(AO438,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C433,((MATCH($C433,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C433,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.428724644315153},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.428724644315153},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.428724644315153},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.428724644315153},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.428724644315153},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.428724644315153},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.428724644315153},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":68.433712237668757},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":62.840920936460684},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":57.705204277502567},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":52.989207527292578},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.658628793125594},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":44.681969527619472},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":41.030305423427251},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":37.677076031733634},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":34.597891574321636},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":31.770355544053555},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.173901803447251},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.78964499648119},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.600243185595648},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.589771714777633},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.743607381270358},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.048322073427808},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.491585101087498},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.062073508059303},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.749389714386751},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.543985889350006},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.43709450513621},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.420664566058015},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.487303049482181},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.6302211325378675},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.8431848134833935},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.120469568575178},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.4568187146346041},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.8474051744622493},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.2877963669993715},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO441,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.7739219668646857}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3274172709069563},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3406914436160258},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3540983580521861},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3676393416327079},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.381315735049035},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3951288923995253},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4090801813235205},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4231709831367558},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4374026929681234},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4517767198978047},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4662944870967827},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.4809574319677505},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.495767006287428},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5107246763503022},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5258319231138051},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5410902423449431},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5565011447683925},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5720661562160765},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5877868177782373},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6036646859560197},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.61970133281558},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6358983461437357},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.652257329605173},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6687799029012247},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.6854677019302369},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7023223789495392},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7193456027390346},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7365390587664249},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7539044493540892},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C440,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.77144349384763}]
[null,null,"Revenues ($MM)",null,{"$f":"E441*E442","v":0},{"$f":"F441*F442","v":0},{"$f":"G441*G442","v":0},{"$f":"H441*H442","v":0},{"$f":"I441*I442","v":0},{"$f":"J441*J442","v":0},{"$f":"K441*K442","v":0},{"$f":"L441*L442","v":90.840091536558234},{"$f":"M441*M442","v":84.250285008464019},{"$f":"N441*N442","v":78.138522363232212},{"$f":"O441*O442","v":72.470124896265361},{"$f":"P441*P442","v":67.212929597854426},{"$f":"Q441*Q442","v":62.337106657297099},{"$f":"R441*R442","v":57.814990205802296},{"$f":"S441*S442","v":53.620921337800652},{"$f":"T441*T442","v":49.731102519949069},{"$f":"U441*U442","v":46.123462561733099},{"$f":"V441*V442","v":42.777531381497589},{"$f":"W441*W442","v":39.67432385731648},{"$f":"X441*X442","v":36.796232103661104},{"$f":"Y441*Y442","v":34.126925562634653},{"$f":"Z441*Z442","v":31.651258342881473},{"$f":"AA441*AA442","v":29.355183280403391},{"$f":"AB441*AB442","v":27.22567223365645},{"$f":"AC441*AC442","v":25.250642160674861},{"$f":"AD441*AD442","v":23.418886558777203},{"$f":"AE441*AE442","v":21.720011877837241},{"$f":"AF441*AF442","v":20.144378546322447},{"$f":"AG441*AG442","v":18.683046275476674},{"$f":"AH441*AH442","v":17.327723331297616},{"$f":"AI441*AI442","v":16.070719486473866},{"$f":"AJ441*AJ442","v":14.904902385326226},{"$f":"AK441*AK442","v":13.823657074164235},{"$f":"AL441*AL442","v":12.820848467429146},{"$f":"AM441*AM442","v":11.890786536653021},{"$f":"AN441*AN442","v":11.028194024712676},{"$f":"AO441*AO442","v":10.228176502186358}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E444,\nOFFSET(E444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F444,\nOFFSET(F444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G444,\nOFFSET(G444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H444,\nOFFSET(H444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I444,\nOFFSET(I444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J444,\nOFFSET(J444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K444,\nOFFSET(K444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L444,\nOFFSET(L444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":65.171946903351014},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M444,\nOFFSET(M444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":60.44418283037588},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N444,\nOFFSET(N444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":56.059384622190116},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O444,\nOFFSET(O444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":51.992672529594067},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P444,\nOFFSET(P444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.220971653327368},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q444,\nOFFSET(Q444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":44.722881014963583},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R444,\nOFFSET(R444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":41.478552125786045},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S444,\nOFFSET(S444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.469576364633291},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T444,\nOFFSET(T444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.678880525685834},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U444,\nOFFSET(U444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":33.090629943522593},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V444,\nOFFSET(V444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.6901386457698},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W444,\nOFFSET(W444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.463786023540013},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X444,\nOFFSET(X444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.398939546841856},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y444,\nOFFSET(Y444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.483883086440418},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z444,\nOFFSET(Z444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.707750435460117},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA444,\nOFFSET(AA444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.060463653525204},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB444,\nOFFSET(AB444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.532675883597229},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC444,\nOFFSET(AC444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.115718317046607},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD444,\nOFFSET(AD444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.801551006033424},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE444,\nOFFSET(AE444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.582717244102348},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF444,\nOFFSET(AF444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.452301256142825},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG444,\nOFFSET(AG444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.403888957643696},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH444,\nOFFSET(AH444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.431531560586439},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI444,\nOFFSET(AI444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.529711819473642},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ444,\nOFFSET(AJ444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.693312725969479},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK444,\nOFFSET(AK444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.9175884745227769},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL444,\nOFFSET(AL444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.1981375342288576},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM444,\nOFFSET(AM444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.5308776741375016},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN444,\nOFFSET(AN444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.9120228002982325},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO444,\nOFFSET(AO444,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.338061473114271}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E445,\nOFFSET(E445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F445,\nOFFSET(F445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G445,\nOFFSET(G445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H445,\nOFFSET(H445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I445,\nOFFSET(I445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J445,\nOFFSET(J445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K445,\nOFFSET(K445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L445,\nOFFSET(L445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8980107487577125},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M445,\nOFFSET(M445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.6877805538336443},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N445,\nOFFSET(N445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.4928010735167461},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O445,\nOFFSET(O445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.3119659762635698},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P445,\nOFFSET(P445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1442491870639246},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q445,\nOFFSET(Q445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9886990653966874},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R445,\nOFFSET(R445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.8444330055337703},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S445,\nOFFSET(S445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7106324285538657},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T445,\nOFFSET(T445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5865381376501928},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U445,\nOFFSET(U445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4714460103778404},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V445,\nOFFSET(V445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3647030033981111},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W445,\nOFFSET(W445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2657034470504229},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X445,\nOFFSET(X445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1738856087268283},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y445,\nOFFSET(Y445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0887285055494198},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z445,\nOFFSET(Z445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0097489482654591},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA445,\nOFFSET(AA445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.93649879958701898},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB445,\nOFFSET(AB445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.86856243141870537},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC445,\nOFFSET(AC445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.80555436654553314},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD445,\nOFFSET(AD445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.74711709139967741},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE445,\nOFFSET(AE445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.69291902749553713},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF445,\nOFFSET(AF445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.64265265002284222},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG445,\nOFFSET(AG445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.59603274292253694},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH445,\nOFFSET(AH445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.55279478054456921},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI445,\nOFFSET(AI445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.51269342670497098},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ445,\nOFFSET(AJ445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.47550114262573573},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK445,\nOFFSET(AK445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.44100689585881919},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL445,\nOFFSET(AL445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.40901496286857708},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM445,\nOFFSET(AM445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.37934381847838416},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN445,\nOFFSET(AN445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.35182510588004862},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO445,\nOFFSET(AO445,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C440,((MATCH($C440,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C440,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.32630268136176499}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F448,0,-1)+1","v":2012},{"$f":"OFFSET(G448,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",E419:E446)),\n0)","v":1.2218076416650712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",F419:F446)),\n0)","v":1.7068007623474357},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",G419:G446)),\n0)","v":2.2698513220621188},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",H419:H446)),\n0)","v":1.9965292991428796},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",I419:I446)),\n0)","v":1.6240437801500796},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",J419:J446)),\n0)","v":1.3012619065846056},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",K419:K446)),\n0)","v":1.3142745256504518},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",L419:L446)),\n0)","v":1.3274172709069563},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",M419:M446)),\n0)","v":1.3406914436160258},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",N419:N446)),\n0)","v":1.3540983580521861},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",O419:O446)),\n0)","v":1.3676393416327079},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",P419:P446)),\n0)","v":1.381315735049035},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",Q419:Q446)),\n0)","v":1.3951288923995253},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",R419:R446)),\n0)","v":1.4090801813235205},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",S419:S446)),\n0)","v":1.4231709831367558},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",T419:T446)),\n0)","v":1.4374026929681234},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",U419:U446)),\n0)","v":1.4517767198978047},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",V419:V446)),\n0)","v":1.4662944870967827},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",W419:W446)),\n0)","v":1.4809574319677505},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",X419:X446)),\n0)","v":1.495767006287428},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",Y419:Y446)),\n0)","v":1.5107246763503022},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",Z419:Z446)),\n0)","v":1.5258319231138051},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AA419:AA446)),\n0)","v":1.5410902423449431},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AB419:AB446)),\n0)","v":1.5565011447683925},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AC419:AC446)),\n0)","v":1.5720661562160765},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AD419:AD446)),\n0)","v":1.5877868177782373},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AE419:AE446)),\n0)","v":1.6036646859560197},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AF419:AF446)),\n0)","v":1.61970133281558},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AG419:AG446)),\n0)","v":1.6358983461437357},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AH419:AH446)),\n0)","v":1.652257329605173},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AI419:AI446)),\n0)","v":1.6687799029012247},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AJ419:AJ446)),\n0)","v":1.6854677019302369},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AK419:AK446)),\n0)","v":1.7023223789495392},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AL419:AL446)),\n0)","v":1.7193456027390346},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AM419:AM446)),\n0)","v":1.7365390587664249},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AN419:AN446)),\n0)","v":1.7539044493540892},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Unit Sales (MM)\",AO419:AO446)),\n0)","v":1.77144349384763}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",E419:E446)),\n0)","v":77.432425832816378},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",F419:F446)),\n0)","v":108.16901035399745},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",G419:G446)),\n0)","v":143.8525084910834},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",H419:H446)),\n0)","v":126.53064329196974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",I419:I446)),\n0)","v":102.92426178014534},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",J419:J446)),\n0)","v":82.467863708371368},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",K419:K446)),\n0)","v":83.292542345455075},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",L419:L446)),\n0)","v":90.840091536558234},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",M419:M446)),\n0)","v":84.250285008464019},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",N419:N446)),\n0)","v":78.138522363232212},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",O419:O446)),\n0)","v":72.470124896265361},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",P419:P446)),\n0)","v":67.212929597854426},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",Q419:Q446)),\n0)","v":62.337106657297099},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",R419:R446)),\n0)","v":57.814990205802296},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",S419:S446)),\n0)","v":53.620921337800652},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",T419:T446)),\n0)","v":49.731102519949069},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",U419:U446)),\n0)","v":46.123462561733099},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",V419:V446)),\n0)","v":42.777531381497589},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",W419:W446)),\n0)","v":39.67432385731648},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",X419:X446)),\n0)","v":36.796232103661104},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",Y419:Y446)),\n0)","v":34.126925562634653},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",Z419:Z446)),\n0)","v":31.651258342881473},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AA419:AA446)),\n0)","v":29.355183280403391},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AB419:AB446)),\n0)","v":27.22567223365645},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AC419:AC446)),\n0)","v":25.250642160674861},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AD419:AD446)),\n0)","v":23.418886558777203},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AE419:AE446)),\n0)","v":21.720011877837241},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AF419:AF446)),\n0)","v":20.144378546322447},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AG419:AG446)),\n0)","v":18.683046275476674},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AH419:AH446)),\n0)","v":17.327723331297616},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AI419:AI446)),\n0)","v":16.070719486473866},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AJ419:AJ446)),\n0)","v":14.904902385326226},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AK419:AK446)),\n0)","v":13.823657074164235},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AL419:AL446)),\n0)","v":12.820848467429146},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AM419:AM446)),\n0)","v":11.890786536653021},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AN419:AN446)),\n0)","v":11.028194024712676},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Revenues ($MM)\",AO419:AO446)),\n0)","v":10.228176502186358}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",E420:E447)),\n0)","v":55.117948078304558},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",F420:F447)),\n0)","v":76.996863164868856},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",G420:G447)),\n0)","v":102.3970902198585},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",H420:H447)),\n0)","v":90.067040419720229},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",I420:I447)),\n0)","v":73.263546321593253},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",J420:J447)),\n0)","v":58.70227338377294},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",K420:K447)),\n0)","v":59.289296117610668},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",L420:L447)),\n0)","v":65.171946903351014},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",M420:M447)),\n0)","v":60.44418283037588},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",N420:N447)),\n0)","v":56.059384622190116},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",O420:O447)),\n0)","v":51.992672529594067},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",P420:P447)),\n0)","v":48.220971653327368},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",Q420:Q447)),\n0)","v":44.722881014963583},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",R420:R447)),\n0)","v":41.478552125786045},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",S420:S447)),\n0)","v":38.469576364633291},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",T420:T447)),\n0)","v":35.678880525685834},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",U420:U447)),\n0)","v":33.090629943522593},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",V420:V447)),\n0)","v":30.6901386457698},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",W420:W447)),\n0)","v":28.463786023540013},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",X420:X447)),\n0)","v":26.398939546841856},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",Y420:Y447)),\n0)","v":24.483883086440418},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",Z420:Z447)),\n0)","v":22.707750435460117},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AA420:AA447)),\n0)","v":21.060463653525204},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AB420:AB447)),\n0)","v":19.532675883597229},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AC420:AC447)),\n0)","v":18.115718317046607},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AD420:AD447)),\n0)","v":16.801551006033424},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AE420:AE447)),\n0)","v":15.582717244102348},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AF420:AF447)),\n0)","v":14.452301256142825},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AG420:AG447)),\n0)","v":13.403888957643696},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AH420:AH447)),\n0)","v":12.431531560586439},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AI420:AI447)),\n0)","v":11.529711819473642},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AJ420:AJ447)),\n0)","v":10.693312725969479},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AK420:AK447)),\n0)","v":9.9175884745227769},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AL420:AL447)),\n0)","v":9.1981375342288576},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AM420:AM447)),\n0)","v":8.5308776741375016},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AN420:AN447)),\n0)","v":7.9120228002982325},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C420:$C447,\"Mats, Lab, Ovrhd ($MM)\",AO420:AO447)),\n0)","v":7.338061473114271}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",E419:E446)),\n0)","v":2.6674443342449745},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",F419:F446)),\n0)","v":3.7262788903531101},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",G419:G446)),\n0)","v":4.955528057069408},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",H419:H446)),\n0)","v":4.3588127832422394},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",I419:I446)),\n0)","v":3.5456042606047529},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",J419:J446)),\n0)","v":2.8409084881459781},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",K419:K446)),\n0)","v":2.8693175730274381},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",L419:L446)),\n0)","v":2.8980107487577125},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",M419:M446)),\n0)","v":2.6877805538336443},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",N419:N446)),\n0)","v":2.4928010735167461},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",O419:O446)),\n0)","v":2.3119659762635698},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",P419:P446)),\n0)","v":2.1442491870639246},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",Q419:Q446)),\n0)","v":1.9886990653966874},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",R419:R446)),\n0)","v":1.8444330055337703},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",S419:S446)),\n0)","v":1.7106324285538657},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",T419:T446)),\n0)","v":1.5865381376501928},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",U419:U446)),\n0)","v":1.4714460103778404},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",V419:V446)),\n0)","v":1.3647030033981111},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",W419:W446)),\n0)","v":1.2657034470504229},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",X419:X446)),\n0)","v":1.1738856087268283},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",Y419:Y446)),\n0)","v":1.0887285055494198},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",Z419:Z446)),\n0)","v":1.0097489482654591},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AA419:AA446)),\n0)","v":0.93649879958701898},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AB419:AB446)),\n0)","v":0.86856243141870537},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AC419:AC446)),\n0)","v":0.80555436654553314},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AD419:AD446)),\n0)","v":0.74711709139967741},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AE419:AE446)),\n0)","v":0.69291902749553713},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AF419:AF446)),\n0)","v":0.64265265002284222},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AG419:AG446)),\n0)","v":0.59603274292253694},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AH419:AH446)),\n0)","v":0.55279478054456921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AI419:AI446)),\n0)","v":0.51269342670497098},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AJ419:AJ446)),\n0)","v":0.47550114262573573},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AK419:AK446)),\n0)","v":0.44100689585881919},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AL419:AL446)),\n0)","v":0.40901496286857708},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AM419:AM446)),\n0)","v":0.37934381847838416},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AN419:AN446)),\n0)","v":0.35182510588004862},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C418,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C419:$C446,\"Depreciation ($MM)\",AO419:AO446)),\n0)","v":0.32630268136176499}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E458=Announcement_Year,\"Ancmt Yr\",\nIF(E458=Base_Year,\"Base Yr\",\nIF(E458=Standard_Year,\"Std Yr\",\nIF(E458=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG12",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F458,0,-1)+1","v":2012},{"$f":"OFFSET(G458,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE458,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO460,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.9827094989302728E-4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10699832195624091},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.20473409670272344},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2759663616626587},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39833218793609393},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.49584619149586595},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.50080465341082459},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C459,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E460*E461","v":3.4585983173974814E-2},{"$f":"F460*F461","v":7.4269675236265948},{"$f":"G460*G461","v":14.21100312032944},{"$f":"H460*H461","v":19.155377095728468},{"$f":"I460*I461","v":27.649033829020155},{"$f":"J460*J461","v":34.417675844111052},{"$f":"K460*K461","v":34.76185260255216},{"$f":"L460*L461","v":0},{"$f":"M460*M461","v":0},{"$f":"N460*N461","v":0},{"$f":"O460*O461","v":0},{"$f":"P460*P461","v":0},{"$f":"Q460*Q461","v":0},{"$f":"R460*R461","v":0},{"$f":"S460*S461","v":0},{"$f":"T460*T461","v":0},{"$f":"U460*U461","v":0},{"$f":"V460*V461","v":0},{"$f":"W460*W461","v":0},{"$f":"X460*X461","v":0},{"$f":"Y460*Y461","v":0},{"$f":"Z460*Z461","v":0},{"$f":"AA460*AA461","v":0},{"$f":"AB460*AB461","v":0},{"$f":"AC460*AC461","v":0},{"$f":"AD460*AD461","v":0},{"$f":"AE460*AE461","v":0},{"$f":"AF460*AF461","v":0},{"$f":"AG460*AG461","v":0},{"$f":"AH460*AH461","v":0},{"$f":"AI460*AI461","v":0},{"$f":"AJ460*AJ461","v":0},{"$f":"AK460*AK461","v":0},{"$f":"AL460*AL461","v":0},{"$f":"AM460*AM461","v":0},{"$f":"AN460*AN461","v":0},{"$f":"AO460*AO461","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E463,\nOFFSET(E463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.4599925793369695E-2},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F463,\nOFFSET(F463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.2825692140063483},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G463,\nOFFSET(G463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.107841099989542},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H463,\nOFFSET(H463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.624619335775224},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I463,\nOFFSET(I463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.665891151073961},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J463,\nOFFSET(J463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.480214064941968},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K463,\nOFFSET(K463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.725016205591388},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L463,\nOFFSET(L463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M463,\nOFFSET(M463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N463,\nOFFSET(N463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O463,\nOFFSET(O463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P463,\nOFFSET(P463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q463,\nOFFSET(Q463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R463,\nOFFSET(R463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S463,\nOFFSET(S463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T463,\nOFFSET(T463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U463,\nOFFSET(U463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V463,\nOFFSET(V463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W463,\nOFFSET(W463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X463,\nOFFSET(X463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y463,\nOFFSET(Y463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z463,\nOFFSET(Z463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA463,\nOFFSET(AA463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB463,\nOFFSET(AB463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC463,\nOFFSET(AC463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD463,\nOFFSET(AD463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE463,\nOFFSET(AE463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF463,\nOFFSET(AF463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG463,\nOFFSET(AG463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH463,\nOFFSET(AH463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI463,\nOFFSET(AI463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ463,\nOFFSET(AJ463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK463,\nOFFSET(AK463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL463,\nOFFSET(AL463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM463,\nOFFSET(AM463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN463,\nOFFSET(AN463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO463,\nOFFSET(AO463,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E464,\nOFFSET(E464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2105094110891183E-3},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F464,\nOFFSET(F464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.25994386332693081},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G464,\nOFFSET(G464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.49738510921153034},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H464,\nOFFSET(H464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.67043819835049623},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I464,\nOFFSET(I464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.96771618401570525},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J464,\nOFFSET(J464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2046186545438866},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K464,\nOFFSET(K464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2166648410893255},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L464,\nOFFSET(L464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M464,\nOFFSET(M464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N464,\nOFFSET(N464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O464,\nOFFSET(O464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P464,\nOFFSET(P464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q464,\nOFFSET(Q464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R464,\nOFFSET(R464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S464,\nOFFSET(S464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T464,\nOFFSET(T464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U464,\nOFFSET(U464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V464,\nOFFSET(V464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W464,\nOFFSET(W464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X464,\nOFFSET(X464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y464,\nOFFSET(Y464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z464,\nOFFSET(Z464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA464,\nOFFSET(AA464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB464,\nOFFSET(AB464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC464,\nOFFSET(AC464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD464,\nOFFSET(AD464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE464,\nOFFSET(AE464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF464,\nOFFSET(AF464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG464,\nOFFSET(AG464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH464,\nOFFSET(AH464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI464,\nOFFSET(AI464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ464,\nOFFSET(AJ464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK464,\nOFFSET(AK464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL464,\nOFFSET(AL464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM464,\nOFFSET(AM464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN464,\nOFFSET(AN464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO464,\nOFFSET(AO464,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C459,((MATCH($C459,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C459,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO467,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9861675991442183E-4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.5598657564992742E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16378727736217877},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22077308933012696},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.31866575034887518},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39667695319669277},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40064372272865967},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C466,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E467*E468","v":2.8090762241225257E-2},{"$f":"F467*F468","v":6.0321887577995783},{"$f":"G467*G468","v":11.542187708079156},{"$f":"H467*H468","v":15.558012068947646},{"$f":"I467*I468","v":22.456566626535444},{"$f":"J467*J468","v":27.954062897942858},{"$f":"K467*K468","v":28.233603526922288},{"$f":"L467*L468","v":0},{"$f":"M467*M468","v":0},{"$f":"N467*N468","v":0},{"$f":"O467*O468","v":0},{"$f":"P467*P468","v":0},{"$f":"Q467*Q468","v":0},{"$f":"R467*R468","v":0},{"$f":"S467*S468","v":0},{"$f":"T467*T468","v":0},{"$f":"U467*U468","v":0},{"$f":"V467*V468","v":0},{"$f":"W467*W468","v":0},{"$f":"X467*X468","v":0},{"$f":"Y467*Y468","v":0},{"$f":"Z467*Z468","v":0},{"$f":"AA467*AA468","v":0},{"$f":"AB467*AB468","v":0},{"$f":"AC467*AC468","v":0},{"$f":"AD467*AD468","v":0},{"$f":"AE467*AE468","v":0},{"$f":"AF467*AF468","v":0},{"$f":"AG467*AG468","v":0},{"$f":"AH467*AH468","v":0},{"$f":"AI467*AI468","v":0},{"$f":"AJ467*AJ468","v":0},{"$f":"AK467*AK468","v":0},{"$f":"AL467*AL468","v":0},{"$f":"AM467*AM468","v":0},{"$f":"AN467*AN468","v":0},{"$f":"AO467*AO468","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E470,\nOFFSET(E470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9994847875028147E-2},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F470,\nOFFSET(F470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.2936783106814236},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G470,\nOFFSET(G470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.215664829107757},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H470,\nOFFSET(H470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.07410620919098},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I470,\nOFFSET(I470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.98445886363478},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J470,\nOFFSET(J470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.897546044978963},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K470,\nOFFSET(K470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.09652150542875},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L470,\nOFFSET(L470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M470,\nOFFSET(M470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N470,\nOFFSET(N470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O470,\nOFFSET(O470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P470,\nOFFSET(P470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q470,\nOFFSET(Q470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R470,\nOFFSET(R470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S470,\nOFFSET(S470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T470,\nOFFSET(T470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U470,\nOFFSET(U470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V470,\nOFFSET(V470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W470,\nOFFSET(W470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X470,\nOFFSET(X470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y470,\nOFFSET(Y470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z470,\nOFFSET(Z470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA470,\nOFFSET(AA470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB470,\nOFFSET(AB470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC470,\nOFFSET(AC470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD470,\nOFFSET(AD470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE470,\nOFFSET(AE470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF470,\nOFFSET(AF470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG470,\nOFFSET(AG470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH470,\nOFFSET(AH470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI470,\nOFFSET(AI470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ470,\nOFFSET(AJ470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK470,\nOFFSET(AK470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL470,\nOFFSET(AL470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM470,\nOFFSET(AM470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN470,\nOFFSET(AN470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO470,\nOFFSET(AO470,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E471,\nOFFSET(E471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.6840752887129486E-4},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F471,\nOFFSET(F471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.20795509066154469},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G471,\nOFFSET(G471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.39790808736922439},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H471,\nOFFSET(H471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.53635055868039716},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I471,\nOFFSET(I471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.77417294721256447},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J471,\nOFFSET(J471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.96369492363510945},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K471,\nOFFSET(K471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.9733318728714605},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L471,\nOFFSET(L471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M471,\nOFFSET(M471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N471,\nOFFSET(N471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O471,\nOFFSET(O471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P471,\nOFFSET(P471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q471,\nOFFSET(Q471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R471,\nOFFSET(R471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S471,\nOFFSET(S471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T471,\nOFFSET(T471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U471,\nOFFSET(U471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V471,\nOFFSET(V471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W471,\nOFFSET(W471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X471,\nOFFSET(X471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y471,\nOFFSET(Y471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z471,\nOFFSET(Z471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA471,\nOFFSET(AA471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB471,\nOFFSET(AB471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC471,\nOFFSET(AC471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD471,\nOFFSET(AD471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE471,\nOFFSET(AE471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF471,\nOFFSET(AF471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG471,\nOFFSET(AG471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH471,\nOFFSET(AH471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI471,\nOFFSET(AI471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ471,\nOFFSET(AJ471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK471,\nOFFSET(AK471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL471,\nOFFSET(AL471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM471,\nOFFSET(AM471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN471,\nOFFSET(AN471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO471,\nOFFSET(AO471,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C466,((MATCH($C466,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C466,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO474,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.9654189978605457E-5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.1399664391248185E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0946819340544692E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.519327233253174E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.9666437587218794E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.9169238299173193E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.10016093068216492},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C473,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E474*E475","v":7.4900687113059732E-3},{"$f":"F474*F475","v":1.6084116154448485},{"$f":"G474*G475","v":3.0775875097269436},{"$f":"H474*H475","v":4.148359464476485},{"$f":"I474*I475","v":5.9877772489179169},{"$f":"J474*J475","v":7.4536194521088373},{"$f":"K474*K475","v":7.5281556466299246},{"$f":"L474*L475","v":0},{"$f":"M474*M475","v":0},{"$f":"N474*N475","v":0},{"$f":"O474*O475","v":0},{"$f":"P474*P475","v":0},{"$f":"Q474*Q475","v":0},{"$f":"R474*R475","v":0},{"$f":"S474*S475","v":0},{"$f":"T474*T475","v":0},{"$f":"U474*U475","v":0},{"$f":"V474*V475","v":0},{"$f":"W474*W475","v":0},{"$f":"X474*X475","v":0},{"$f":"Y474*Y475","v":0},{"$f":"Z474*Z475","v":0},{"$f":"AA474*AA475","v":0},{"$f":"AB474*AB475","v":0},{"$f":"AC474*AC475","v":0},{"$f":"AD474*AD475","v":0},{"$f":"AE474*AE475","v":0},{"$f":"AF474*AF475","v":0},{"$f":"AG474*AG475","v":0},{"$f":"AH474*AH475","v":0},{"$f":"AI474*AI475","v":0},{"$f":"AJ474*AJ475","v":0},{"$f":"AK474*AK475","v":0},{"$f":"AL474*AL475","v":0},{"$f":"AM474*AM475","v":0},{"$f":"AN474*AN475","v":0},{"$f":"AO474*AO475","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E477,\nOFFSET(E477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.3475016336821564E-3},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F477,\nOFFSET(F477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1483184030397244},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G477,\nOFFSET(G477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1972300749688456},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H477,\nOFFSET(H477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.9617030054616058},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I477,\nOFFSET(I477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.2749472474639605},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J477,\nOFFSET(J477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.3214788452918462},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K477,\nOFFSET(K477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.3746936337447648},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L477,\nOFFSET(L477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M477,\nOFFSET(M477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N477,\nOFFSET(N477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O477,\nOFFSET(O477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P477,\nOFFSET(P477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q477,\nOFFSET(Q477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R477,\nOFFSET(R477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S477,\nOFFSET(S477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T477,\nOFFSET(T477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U477,\nOFFSET(U477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V477,\nOFFSET(V477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W477,\nOFFSET(W477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X477,\nOFFSET(X477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y477,\nOFFSET(Y477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z477,\nOFFSET(Z477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA477,\nOFFSET(AA477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB477,\nOFFSET(AB477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC477,\nOFFSET(AC477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD477,\nOFFSET(AD477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE477,\nOFFSET(AE477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF477,\nOFFSET(AF477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG477,\nOFFSET(AG477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH477,\nOFFSET(AH477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI477,\nOFFSET(AI477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ477,\nOFFSET(AJ477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK477,\nOFFSET(AK477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL477,\nOFFSET(AL477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM477,\nOFFSET(AM477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN477,\nOFFSET(AN477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO477,\nOFFSET(AO477,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E478,\nOFFSET(E478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.4210188221782366E-4},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F478,\nOFFSET(F478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.1988772665386165E-2},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G478,\nOFFSET(G478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.9477021842306085E-2},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H478,\nOFFSET(H478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.13408763967009926},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I478,\nOFFSET(I478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.19354323680314109},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J478,\nOFFSET(J478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.24092373090877733},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K478,\nOFFSET(K478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.2433329682178651},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L478,\nOFFSET(L478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M478,\nOFFSET(M478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N478,\nOFFSET(N478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O478,\nOFFSET(O478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P478,\nOFFSET(P478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q478,\nOFFSET(Q478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R478,\nOFFSET(R478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S478,\nOFFSET(S478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T478,\nOFFSET(T478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U478,\nOFFSET(U478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V478,\nOFFSET(V478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W478,\nOFFSET(W478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X478,\nOFFSET(X478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y478,\nOFFSET(Y478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z478,\nOFFSET(Z478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA478,\nOFFSET(AA478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB478,\nOFFSET(AB478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC478,\nOFFSET(AC478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD478,\nOFFSET(AD478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE478,\nOFFSET(AE478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF478,\nOFFSET(AF478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG478,\nOFFSET(AG478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH478,\nOFFSET(AH478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI478,\nOFFSET(AI478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ478,\nOFFSET(AJ478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK478,\nOFFSET(AK478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL478,\nOFFSET(AL478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM478,\nOFFSET(AM478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN478,\nOFFSET(AN478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO478,\nOFFSET(AO478,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C473,((MATCH($C473,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C473,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.099254031602754},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.099254031602754},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.099254031602754},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.099254031602754},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.099254031602754},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.099254031602754},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.099254031602754},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.46406097713691},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.296709682193566},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.633389332613241},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":58.432907659343286},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":53.657438859309615},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":49.272248468713414},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.245440721243327},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":41.547726553608165},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.152210570974006},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.034195422794589},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.171002166159063},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.541805310066231},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.127481340816818},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.910469626770229},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.874644690753954},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.005198921096369},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.288534868179649},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.712166343129454},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.264627599280949},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.935389935850845},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.714785117230489},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.593935050889012},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.564687212397194},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.619555347884878},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.7516650226300126},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.954703619726029},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.2228744251418231},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.5508544652112368},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.9337557898820892},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO481,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.3670899201178583}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0116253998898657},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0217416538887643},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.031959070427652},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0422786611319286},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0527014477432479},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0632284622206805},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0738607468428873},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0845993543113162},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0954453478544293},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1063998013329737},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1174637993463035},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1286384373397664},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1399248217131641},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1513240699302958},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1628373106295988},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1744656837358949},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1862103405732538},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1980724439789863},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2100531684187761},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2221537001029639},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2343752371039936},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2467189894750335},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2591861793697838},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2717780411634816},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2844958215751163},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2973407797908676},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3103141875887763},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3234173294646641},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3366515027593107},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C480,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3500180177869039}]
[null,null,"Revenues ($MM)",null,{"$f":"E481*E482","v":0},{"$f":"F481*F482","v":0},{"$f":"G481*G482","v":0},{"$f":"H481*H482","v":0},{"$f":"I481*I482","v":0},{"$f":"J481*J482","v":0},{"$f":"K481*K482","v":0},{"$f":"L481*L482","v":76.341360863309333},{"$f":"M481*M482","v":70.803334759734},{"$f":"N481*N482","v":65.667053303844426},{"$f":"O481*O482","v":60.903372761225931},{"$f":"P481*P482","v":56.485263569390042},{"$f":"Q481*Q482","v":52.387656969545439},{"$f":"R481*R482","v":48.587302764149946},{"$f":"S481*S482","v":45.062637393146538},{"$f":"T481*T482","v":41.793661580336057},{"$f":"U481*U482","v":38.761826855640507},{"$f":"V481*V482","v":35.949930309374267},{"$f":"W481*W482","v":33.342016981348763},{"$f":"X481*X482","v":30.923289330957797},{"$f":"Y481*Y482","v":28.680023274568118},{"$f":"Z481*Z482","v":26.599490313803958},{"$f":"AA481*AA482","v":24.66988531287393},{"$f":"AB481*AB482","v":22.880259515142463},{"$f":"AC481*AC482","v":21.220458418875449},{"$f":"AD481*AD482","v":19.681064159661386},{"$f":"AE481*AE482","v":18.253342072580679},{"$f":"AF481*AF482","v":16.929191130911708},{"$f":"AG481*AG482","v":15.701097980158554},{"$f":"AH481*AH482","v":14.562094306585019},{"$f":"AI481*AI482","v":13.505717298360207},{"$f":"AJ481*AJ482","v":12.525972974968463},{"$f":"AK481*AK482","v":11.617302176811471},{"$f":"AL481*AL482","v":10.774549022024233},{"$f":"AM481*AM482","v":9.9929316515261899},{"$f":"AN481*AN482","v":9.2680150963119647},{"$f":"AO481*AO482","v":8.5956861130284867}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E484,\nOFFSET(E484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F484,\nOFFSET(F484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G484,\nOFFSET(G484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H484,\nOFFSET(H484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I484,\nOFFSET(I484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J484,\nOFFSET(J484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K484,\nOFFSET(K484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L484,\nOFFSET(L484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.72952087677367},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M484,\nOFFSET(M484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":50.759280998623751},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N484,\nOFFSET(N484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":47.07705395956927},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O484,\nOFFSET(O484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":43.66194646398332},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P484,\nOFFSET(P484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":40.494580877150291},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q484,\nOFFSET(Q484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":37.556985274780267},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R484,\nOFFSET(R484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":34.832491468654112},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S484,\nOFFSET(S484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.30564042978714},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T484,\nOFFSET(T484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.962094572473685},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U484,\nOFFSET(U484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.788556401504291},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V484,\nOFFSET(V484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":25.772693060952161},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W484,\nOFFSET(W484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.903066356411898},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X484,\nOFFSET(X484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.169067853630118},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y484,\nOFFSET(Y484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.560858685271644},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z484,\nOFFSET(Z484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.069313724279425},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA484,\nOFFSET(AA484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.685969807062424},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB484,\nOFFSET(AB484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.402977712725384},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC484,\nOFFSET(AC484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.213057625865936},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD484,\nOFFSET(AD484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.109457830230994},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE484,\nOFFSET(AE484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.085916398856419},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF484,\nOFFSET(AF484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.136625663316211},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG484,\nOFFSET(AG484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.256199260476556},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH484,\nOFFSET(AH484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.439641569774913},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI484,\nOFFSET(AI484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.682319367608482},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ484,\nOFFSET(AJ484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.9799355379964041},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK484,\nOFFSET(AK484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.3285046903476143},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL484,\nOFFSET(AL484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.72433054598726},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM484,\nOFFSET(AM484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.1639849651308261},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN484,\nOFFSET(AN484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.6442884953029786},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO484,\nOFFSET(AO484,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.1622923308311721}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E485,\nOFFSET(E485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F485,\nOFFSET(F485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G485,\nOFFSET(G485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H485,\nOFFSET(H485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I485,\nOFFSET(I485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J485,\nOFFSET(J485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K485,\nOFFSET(K485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L485,\nOFFSET(L485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.4576629790004376},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M485,\nOFFSET(M485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.2793769021270478},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N485,\nOFFSET(N485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1140242198966588},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O485,\nOFFSET(O485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9606667059490006},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P485,\nOFFSET(P485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.8184341956142887},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q485,\nOFFSET(Q485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6865196485186789},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R485,\nOFFSET(R485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5641745693627995},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S485,\nOFFSET(S485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4507047608904282},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T485,\nOFFSET(T485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3454663849492747},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U485,\nOFFSET(U485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2478623092939589},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V485,\nOFFSET(V485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1573387194026092},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W485,\nOFFSET(W485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0733819760822196},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X485,\nOFFSET(X485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.99551570103252274},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y485,\nOFFSET(Y485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.92329807383160489},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z485,\nOFFSET(Z485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.85631932500610763},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA485,\nOFFSET(AA485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.79419941096146474},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB485,\nOFFSET(AB485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.73658585757951778},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC485,\nOFFSET(AC485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.68315176024787949},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD485,\nOFFSET(AD485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.63359392897303102},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE485,\nOFFSET(AE485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.58763116805235305},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF485,\nOFFSET(AF485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.54500268054378853},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG485,\nOFFSET(AG485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.5054665884799564},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH485,\nOFFSET(AH485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.46879856043026841},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI485,\nOFFSET(AI485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.43479053862371531},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ485,\nOFFSET(AJ485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.40324955840989557},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK485,\nOFFSET(AK485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.3739966533598032},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL485,\nOFFSET(AL485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.34686583979381314},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM485,\nOFFSET(AM485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.3217031749749843},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN485,\nOFFSET(AN485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.2983658836237793},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO485,\nOFFSET(AO485,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C480,((MATCH($C480,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C480,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.27672154779796948}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F488,0,-1)+1","v":2012},{"$f":"OFFSET(G488,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",E459:E486)),\n0)","v":9.9654189978605457E-4},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",F459:F486)),\n0)","v":0.21399664391248185},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",G459:G486)),\n0)","v":0.40946819340544688},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",H459:H486)),\n0)","v":0.5519327233253174},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",I459:I486)),\n0)","v":0.79666437587218797},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",J459:J486)),\n0)","v":0.99169238299173201},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",K459:K486)),\n0)","v":1.0016093068216492},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",L459:L486)),\n0)","v":1.0116253998898657},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",M459:M486)),\n0)","v":1.0217416538887643},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",N459:N486)),\n0)","v":1.031959070427652},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",O459:O486)),\n0)","v":1.0422786611319286},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",P459:P486)),\n0)","v":1.0527014477432479},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",Q459:Q486)),\n0)","v":1.0632284622206805},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",R459:R486)),\n0)","v":1.0738607468428873},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",S459:S486)),\n0)","v":1.0845993543113162},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",T459:T486)),\n0)","v":1.0954453478544293},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",U459:U486)),\n0)","v":1.1063998013329737},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",V459:V486)),\n0)","v":1.1174637993463035},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",W459:W486)),\n0)","v":1.1286384373397664},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",X459:X486)),\n0)","v":1.1399248217131641},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",Y459:Y486)),\n0)","v":1.1513240699302958},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",Z459:Z486)),\n0)","v":1.1628373106295988},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AA459:AA486)),\n0)","v":1.1744656837358949},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AB459:AB486)),\n0)","v":1.1862103405732538},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AC459:AC486)),\n0)","v":1.1980724439789863},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AD459:AD486)),\n0)","v":1.2100531684187761},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AE459:AE486)),\n0)","v":1.2221537001029639},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AF459:AF486)),\n0)","v":1.2343752371039936},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AG459:AG486)),\n0)","v":1.2467189894750335},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AH459:AH486)),\n0)","v":1.2591861793697838},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AI459:AI486)),\n0)","v":1.2717780411634816},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AJ459:AJ486)),\n0)","v":1.2844958215751163},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AK459:AK486)),\n0)","v":1.2973407797908676},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AL459:AL486)),\n0)","v":1.3103141875887763},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AM459:AM486)),\n0)","v":1.3234173294646641},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AN459:AN486)),\n0)","v":1.3366515027593107},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Unit Sales (MM)\",AO459:AO486)),\n0)","v":1.3500180177869039}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",E459:E486)),\n0)","v":7.016681412650605E-2},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",F459:F486)),\n0)","v":15.067567896871022},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",G459:G486)),\n0)","v":28.830778338135541},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",H459:H486)),\n0)","v":38.861748629152601},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",I459:I486)),\n0)","v":56.093377704473518},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",J459:J486)),\n0)","v":69.825358194162746},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",K459:K486)),\n0)","v":70.523611776104374},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",L459:L486)),\n0)","v":76.341360863309333},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",M459:M486)),\n0)","v":70.803334759734},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",N459:N486)),\n0)","v":65.667053303844426},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",O459:O486)),\n0)","v":60.903372761225931},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",P459:P486)),\n0)","v":56.485263569390042},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",Q459:Q486)),\n0)","v":52.387656969545439},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",R459:R486)),\n0)","v":48.587302764149946},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",S459:S486)),\n0)","v":45.062637393146538},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",T459:T486)),\n0)","v":41.793661580336057},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",U459:U486)),\n0)","v":38.761826855640507},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",V459:V486)),\n0)","v":35.949930309374267},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",W459:W486)),\n0)","v":33.342016981348763},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",X459:X486)),\n0)","v":30.923289330957797},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",Y459:Y486)),\n0)","v":28.680023274568118},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",Z459:Z486)),\n0)","v":26.599490313803958},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AA459:AA486)),\n0)","v":24.66988531287393},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AB459:AB486)),\n0)","v":22.880259515142463},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AC459:AC486)),\n0)","v":21.220458418875449},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AD459:AD486)),\n0)","v":19.681064159661386},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AE459:AE486)),\n0)","v":18.253342072580679},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AF459:AF486)),\n0)","v":16.929191130911708},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AG459:AG486)),\n0)","v":15.701097980158554},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AH459:AH486)),\n0)","v":14.562094306585019},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AI459:AI486)),\n0)","v":13.505717298360207},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AJ459:AJ486)),\n0)","v":12.525972974968463},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AK459:AK486)),\n0)","v":11.617302176811471},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AL459:AL486)),\n0)","v":10.774549022024233},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AM459:AM486)),\n0)","v":9.9929316515261899},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AN459:AN486)),\n0)","v":9.2680150963119647},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Revenues ($MM)\",AO459:AO486)),\n0)","v":8.5956861130284867}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",E460:E487)),\n0)","v":4.9942275302079994E-2},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",F460:F487)),\n0)","v":10.724565927727497},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",G460:G487)),\n0)","v":20.520736004066148},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",H460:H487)),\n0)","v":27.660428550427806},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",I460:I487)),\n0)","v":39.925297262172705},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",J460:J487)),\n0)","v":49.699238955212778},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",K460:K487)),\n0)","v":50.196231344764904},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",L460:L487)),\n0)","v":54.72952087677367},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",M460:M487)),\n0)","v":50.759280998623751},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",N460:N487)),\n0)","v":47.07705395956927},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",O460:O487)),\n0)","v":43.66194646398332},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",P460:P487)),\n0)","v":40.494580877150291},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",Q460:Q487)),\n0)","v":37.556985274780267},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",R460:R487)),\n0)","v":34.832491468654112},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",S460:S487)),\n0)","v":32.30564042978714},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",T460:T487)),\n0)","v":29.962094572473685},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",U460:U487)),\n0)","v":27.788556401504291},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",V460:V487)),\n0)","v":25.772693060952161},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",W460:W487)),\n0)","v":23.903066356411898},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",X460:X487)),\n0)","v":22.169067853630118},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",Y460:Y487)),\n0)","v":20.560858685271644},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",Z460:Z487)),\n0)","v":19.069313724279425},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AA460:AA487)),\n0)","v":17.685969807062424},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AB460:AB487)),\n0)","v":16.402977712725384},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AC460:AC487)),\n0)","v":15.213057625865936},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AD460:AD487)),\n0)","v":14.109457830230994},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AE460:AE487)),\n0)","v":13.085916398856419},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AF460:AF487)),\n0)","v":12.136625663316211},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AG460:AG487)),\n0)","v":11.256199260476556},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AH460:AH487)),\n0)","v":10.439641569774913},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AI460:AI487)),\n0)","v":9.682319367608482},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AJ460:AJ487)),\n0)","v":8.9799355379964041},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AK460:AK487)),\n0)","v":8.3285046903476143},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AL460:AL487)),\n0)","v":7.72433054598726},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AM460:AM487)),\n0)","v":7.1639849651308261},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AN460:AN487)),\n0)","v":6.6442884953029786},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C460:$C487,\"Mats, Lab, Ovrhd ($MM)\",AO460:AO487)),\n0)","v":6.1622923308311721}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",E459:E486)),\n0)","v":2.421018822178237E-3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",F459:F486)),\n0)","v":0.51988772665386163},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",G459:G486)),\n0)","v":0.99477021842306079},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",H459:H486)),\n0)","v":1.3408763967009927},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",I459:I486)),\n0)","v":1.9354323680314107},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",J459:J486)),\n0)","v":2.4092373090877737},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",K459:K486)),\n0)","v":2.433329682178651},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",L459:L486)),\n0)","v":2.4576629790004376},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",M459:M486)),\n0)","v":2.2793769021270478},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",N459:N486)),\n0)","v":2.1140242198966588},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",O459:O486)),\n0)","v":1.9606667059490006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",P459:P486)),\n0)","v":1.8184341956142887},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",Q459:Q486)),\n0)","v":1.6865196485186789},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",R459:R486)),\n0)","v":1.5641745693627995},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",S459:S486)),\n0)","v":1.4507047608904282},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",T459:T486)),\n0)","v":1.3454663849492747},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",U459:U486)),\n0)","v":1.2478623092939589},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",V459:V486)),\n0)","v":1.1573387194026092},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",W459:W486)),\n0)","v":1.0733819760822196},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",X459:X486)),\n0)","v":0.99551570103252274},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",Y459:Y486)),\n0)","v":0.92329807383160489},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",Z459:Z486)),\n0)","v":0.85631932500610763},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AA459:AA486)),\n0)","v":0.79419941096146474},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AB459:AB486)),\n0)","v":0.73658585757951778},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AC459:AC486)),\n0)","v":0.68315176024787949},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AD459:AD486)),\n0)","v":0.63359392897303102},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AE459:AE486)),\n0)","v":0.58763116805235305},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AF459:AF486)),\n0)","v":0.54500268054378853},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AG459:AG486)),\n0)","v":0.5054665884799564},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AH459:AH486)),\n0)","v":0.46879856043026841},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AI459:AI486)),\n0)","v":0.43479053862371531},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AJ459:AJ486)),\n0)","v":0.40324955840989557},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AK459:AK486)),\n0)","v":0.3739966533598032},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AL459:AL486)),\n0)","v":0.34686583979381314},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AM459:AM486)),\n0)","v":0.3217031749749843},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AN459:AN486)),\n0)","v":0.2983658836237793},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C458,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C459:$C486,\"Depreciation ($MM)\",AO459:AO486)),\n0)","v":0.27672154779796948}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E498=Announcement_Year,\"Ancmt Yr\",\nIF(E498=Base_Year,\"Base Yr\",\nIF(E498=Standard_Year,\"Std Yr\",\nIF(E498=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG13",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F498,0,-1)+1","v":2012},{"$f":"OFFSET(G498,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE498,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.412000000000006},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO500,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.7488671773735247E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.11362832869755661},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16702456450633038},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.18233627297671393},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17319579387176917},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16405531476682447},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.16569586791449273},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C499,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E500*E501","v":6.0727636851585114},{"$f":"F500*F501","v":7.8871695515548002},{"$f":"G500*G501","v":11.593509071513406},{"$f":"H500*H501","v":12.656325379859668},{"$f":"I500*I501","v":12.021866444227243},{"$f":"J500*J501","v":11.387407508594821},{"$f":"K500*K501","v":11.50128158368077},{"$f":"L500*L501","v":0},{"$f":"M500*M501","v":0},{"$f":"N500*N501","v":0},{"$f":"O500*O501","v":0},{"$f":"P500*P501","v":0},{"$f":"Q500*Q501","v":0},{"$f":"R500*R501","v":0},{"$f":"S500*S501","v":0},{"$f":"T500*T501","v":0},{"$f":"U500*U501","v":0},{"$f":"V500*V501","v":0},{"$f":"W500*W501","v":0},{"$f":"X500*X501","v":0},{"$f":"Y500*Y501","v":0},{"$f":"Z500*Z501","v":0},{"$f":"AA500*AA501","v":0},{"$f":"AB500*AB501","v":0},{"$f":"AC500*AC501","v":0},{"$f":"AD500*AD501","v":0},{"$f":"AE500*AE501","v":0},{"$f":"AF500*AF501","v":0},{"$f":"AG500*AG501","v":0},{"$f":"AH500*AH501","v":0},{"$f":"AI500*AI501","v":0},{"$f":"AJ500*AJ501","v":0},{"$f":"AK500*AK501","v":0},{"$f":"AL500*AL501","v":0},{"$f":"AM500*AM501","v":0},{"$f":"AN500*AN501","v":0},{"$f":"AO500*AO501","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E503,\nOFFSET(E503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.3193664688989379},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F503,\nOFFSET(F503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.609896492229014},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G503,\nOFFSET(G503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.2460996239249447},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H503,\nOFFSET(H503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.0020475518986931},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I503,\nOFFSET(I503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.5507767970096893},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J503,\nOFFSET(J503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.099506042120689},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K503,\nOFFSET(K503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.1805011025418963},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L503,\nOFFSET(L503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M503,\nOFFSET(M503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N503,\nOFFSET(N503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O503,\nOFFSET(O503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P503,\nOFFSET(P503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q503,\nOFFSET(Q503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R503,\nOFFSET(R503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S503,\nOFFSET(S503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T503,\nOFFSET(T503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U503,\nOFFSET(U503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V503,\nOFFSET(V503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W503,\nOFFSET(W503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X503,\nOFFSET(X503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y503,\nOFFSET(Y503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z503,\nOFFSET(Z503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA503,\nOFFSET(AA503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB503,\nOFFSET(AB503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC503,\nOFFSET(AC503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD503,\nOFFSET(AD503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE503,\nOFFSET(AE503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF503,\nOFFSET(AF503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG503,\nOFFSET(AG503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH503,\nOFFSET(AH503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI503,\nOFFSET(AI503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ503,\nOFFSET(AJ503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK503,\nOFFSET(AK503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL503,\nOFFSET(AL503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM503,\nOFFSET(AM503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN503,\nOFFSET(AN503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO503,\nOFFSET(AO503,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E504,\nOFFSET(E504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.21254672898054788},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F504,\nOFFSET(F504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.27605093430441796},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G504,\nOFFSET(G504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.40577281750296912},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H504,\nOFFSET(H504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.44297138829508831},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I504,\nOFFSET(I504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.42076532554795343},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J504,\nOFFSET(J504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.39855926280081871},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K504,\nOFFSET(K504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.4025448554288269},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L504,\nOFFSET(L504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M504,\nOFFSET(M504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N504,\nOFFSET(N504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O504,\nOFFSET(O504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P504,\nOFFSET(P504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q504,\nOFFSET(Q504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R504,\nOFFSET(R504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S504,\nOFFSET(S504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T504,\nOFFSET(T504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U504,\nOFFSET(U504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V504,\nOFFSET(V504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W504,\nOFFSET(W504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X504,\nOFFSET(X504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y504,\nOFFSET(Y504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z504,\nOFFSET(Z504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA504,\nOFFSET(AA504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB504,\nOFFSET(AB504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC504,\nOFFSET(AC504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD504,\nOFFSET(AD504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE504,\nOFFSET(AE504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF504,\nOFFSET(AF504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG504,\nOFFSET(AG504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH504,\nOFFSET(AH504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI504,\nOFFSET(AI504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ504,\nOFFSET(AJ504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK504,\nOFFSET(AK504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL504,\nOFFSET(AL504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM504,\nOFFSET(AM504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN504,\nOFFSET(AN504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO504,\nOFFSET(AO504,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C499,((MATCH($C499,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C499,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.470600000000005},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO507,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.9990937418988194E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.0902662958045291E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13361965160506431},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.14586901838137115},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13855663509741534},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.13124425181345958},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1325566943315942},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C506,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E507*E508","v":4.9323033544785497},{"$f":"F507*F508","v":6.4059652002512273},{"$f":"G507*G508","v":9.4162570203998452},{"$f":"H507*H508","v":10.279477246746254},{"$f":"I507*I508","v":9.7641692092959183},{"$f":"J507*J508","v":9.2488611718455864},{"$f":"K507*K508","v":9.3413497835640431},{"$f":"L507*L508","v":0},{"$f":"M507*M508","v":0},{"$f":"N507*N508","v":0},{"$f":"O507*O508","v":0},{"$f":"P507*P508","v":0},{"$f":"Q507*Q508","v":0},{"$f":"R507*R508","v":0},{"$f":"S507*S508","v":0},{"$f":"T507*T508","v":0},{"$f":"U507*U508","v":0},{"$f":"V507*V508","v":0},{"$f":"W507*W508","v":0},{"$f":"X507*X508","v":0},{"$f":"Y507*Y508","v":0},{"$f":"Z507*Z508","v":0},{"$f":"AA507*AA508","v":0},{"$f":"AB507*AB508","v":0},{"$f":"AC507*AC508","v":0},{"$f":"AD507*AD508","v":0},{"$f":"AE507*AE508","v":0},{"$f":"AF507*AF508","v":0},{"$f":"AG507*AG508","v":0},{"$f":"AH507*AH508","v":0},{"$f":"AI507*AI508","v":0},{"$f":"AJ507*AJ508","v":0},{"$f":"AK507*AK508","v":0},{"$f":"AL507*AL508","v":0},{"$f":"AM507*AM508","v":0},{"$f":"AN507*AN508","v":0},{"$f":"AO507*AO508","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E510,\nOFFSET(E510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.5107860156801505},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F510,\nOFFSET(F510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.5597302975200673},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G510,\nOFFSET(G510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.7024392239079562},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H510,\nOFFSET(H510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.3168745660402372},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I510,\nOFFSET(I510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.9500811793347088},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J510,\nOFFSET(J510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.583287792629184},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K510,\nOFFSET(K510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.6491206705554768},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L510,\nOFFSET(L510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M510,\nOFFSET(M510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N510,\nOFFSET(N510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O510,\nOFFSET(O510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P510,\nOFFSET(P510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q510,\nOFFSET(Q510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R510,\nOFFSET(R510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S510,\nOFFSET(S510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T510,\nOFFSET(T510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U510,\nOFFSET(U510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V510,\nOFFSET(V510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W510,\nOFFSET(W510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X510,\nOFFSET(X510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y510,\nOFFSET(Y510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z510,\nOFFSET(Z510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA510,\nOFFSET(AA510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB510,\nOFFSET(AB510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC510,\nOFFSET(AC510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD510,\nOFFSET(AD510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE510,\nOFFSET(AE510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF510,\nOFFSET(AF510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG510,\nOFFSET(AG510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH510,\nOFFSET(AH510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI510,\nOFFSET(AI510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ510,\nOFFSET(AJ510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK510,\nOFFSET(AK510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL510,\nOFFSET(AL510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM510,\nOFFSET(AM510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN510,\nOFFSET(AN510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO510,\nOFFSET(AO510,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E511,\nOFFSET(E511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.17003738318443831},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F511,\nOFFSET(F511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.22084074744353444},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G511,\nOFFSET(G511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.32461825400237537},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H511,\nOFFSET(H511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.35437711063607075},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I511,\nOFFSET(I511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.33661226043836284},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J511,\nOFFSET(J511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.31884741024065505},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K511,\nOFFSET(K511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.32203588434306163},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L511,\nOFFSET(L511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M511,\nOFFSET(M511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N511,\nOFFSET(N511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O511,\nOFFSET(O511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P511,\nOFFSET(P511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q511,\nOFFSET(Q511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R511,\nOFFSET(R511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S511,\nOFFSET(S511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T511,\nOFFSET(T511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U511,\nOFFSET(U511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V511,\nOFFSET(V511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W511,\nOFFSET(W511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X511,\nOFFSET(X511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y511,\nOFFSET(Y511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z511,\nOFFSET(Z511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA511,\nOFFSET(AA511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB511,\nOFFSET(AB511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC511,\nOFFSET(AC511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD511,\nOFFSET(AD511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE511,\nOFFSET(AE511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF511,\nOFFSET(AF511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG511,\nOFFSET(AG511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH511,\nOFFSET(AH511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI511,\nOFFSET(AI511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ511,\nOFFSET(AJ511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK511,\nOFFSET(AK511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL511,\nOFFSET(AL511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM511,\nOFFSET(AM511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN511,\nOFFSET(AN511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO511,\nOFFSET(AO511,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C506,((MATCH($C506,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C506,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.160600000000002},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO514,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.7497734354747049E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2725665739511323E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.3404912901266078E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.6467254595342787E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.4639158774353834E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2811062953364896E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.313917358289855E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C513,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E514*E515","v":1.3151402127434011},{"$f":"F514*F515","v":1.7080746723811149},{"$f":"G514*G515","v":2.5107332966068991},{"$f":"H514*H515","v":2.740900735738721},{"$f":"I514*I515","v":2.6034999569756989},{"$f":"J514*J515","v":2.4660991782126778},{"$f":"K514*K515","v":2.4907601699948048},{"$f":"L514*L515","v":0},{"$f":"M514*M515","v":0},{"$f":"N514*N515","v":0},{"$f":"O514*O515","v":0},{"$f":"P514*P515","v":0},{"$f":"Q514*Q515","v":0},{"$f":"R514*R515","v":0},{"$f":"S514*S515","v":0},{"$f":"T514*T515","v":0},{"$f":"U514*U515","v":0},{"$f":"V514*V515","v":0},{"$f":"W514*W515","v":0},{"$f":"X514*X515","v":0},{"$f":"Y514*Y515","v":0},{"$f":"Z514*Z515","v":0},{"$f":"AA514*AA515","v":0},{"$f":"AB514*AB515","v":0},{"$f":"AC514*AC515","v":0},{"$f":"AD514*AD515","v":0},{"$f":"AE514*AE515","v":0},{"$f":"AF514*AF515","v":0},{"$f":"AG514*AG515","v":0},{"$f":"AH514*AH515","v":0},{"$f":"AI514*AI515","v":0},{"$f":"AJ514*AJ515","v":0},{"$f":"AK514*AK515","v":0},{"$f":"AL514*AL515","v":0},{"$f":"AM514*AM515","v":0},{"$f":"AN514*AN515","v":0},{"$f":"AO514*AO515","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E517,\nOFFSET(E517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.93893857416165227},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F517,\nOFFSET(F517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2194724044683065},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G517,\nOFFSET(G517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7925270011314203},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H517,\nOFFSET(H517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9568540325937591},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I517,\nOFFSET(I517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.8587573505439157},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J517,\nOFFSET(J517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7606606684940731},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K517,\nOFFSET(K517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7782672751790141},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L517,\nOFFSET(L517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M517,\nOFFSET(M517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N517,\nOFFSET(N517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O517,\nOFFSET(O517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P517,\nOFFSET(P517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q517,\nOFFSET(Q517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R517,\nOFFSET(R517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S517,\nOFFSET(S517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T517,\nOFFSET(T517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U517,\nOFFSET(U517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V517,\nOFFSET(V517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W517,\nOFFSET(W517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X517,\nOFFSET(X517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y517,\nOFFSET(Y517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z517,\nOFFSET(Z517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA517,\nOFFSET(AA517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB517,\nOFFSET(AB517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC517,\nOFFSET(AC517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD517,\nOFFSET(AD517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE517,\nOFFSET(AE517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF517,\nOFFSET(AF517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG517,\nOFFSET(AG517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH517,\nOFFSET(AH517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI517,\nOFFSET(AI517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ517,\nOFFSET(AJ517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK517,\nOFFSET(AK517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL517,\nOFFSET(AL517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM517,\nOFFSET(AM517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN517,\nOFFSET(AN517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO517,\nOFFSET(AO517,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E518,\nOFFSET(E518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.2509345796109571E-2},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F518,\nOFFSET(F518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.5210186860883595E-2},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G518,\nOFFSET(G518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.1154563500593829E-2},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H518,\nOFFSET(H518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.8594277659017673E-2},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I518,\nOFFSET(I518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.4153065109590683E-2},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J518,\nOFFSET(J518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.9711852560163748E-2},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K518,\nOFFSET(K518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.0508971085765393E-2},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L518,\nOFFSET(L518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M518,\nOFFSET(M518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N518,\nOFFSET(N518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O518,\nOFFSET(O518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P518,\nOFFSET(P518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q518,\nOFFSET(Q518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R518,\nOFFSET(R518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S518,\nOFFSET(S518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T518,\nOFFSET(T518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U518,\nOFFSET(U518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V518,\nOFFSET(V518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W518,\nOFFSET(W518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X518,\nOFFSET(X518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y518,\nOFFSET(Y518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z518,\nOFFSET(Z518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA518,\nOFFSET(AA518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB518,\nOFFSET(AB518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC518,\nOFFSET(AC518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD518,\nOFFSET(AD518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE518,\nOFFSET(AE518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF518,\nOFFSET(AF518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG518,\nOFFSET(AG518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH518,\nOFFSET(AH518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI518,\nOFFSET(AI518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ518,\nOFFSET(AJ518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK518,\nOFFSET(AK518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL518,\nOFFSET(AL518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM518,\nOFFSET(AM518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN518,\nOFFSET(AN518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO518,\nOFFSET(AO518,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C513,((MATCH($C513,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C513,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.109341792395099},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.109341792395099},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.109341792395099},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.109341792395099},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.109341792395099},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.109341792395099},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.109341792395099},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.464188767802298},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.296827029080603},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.633497089246781},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":58.433006609493248},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":53.65752972269182},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":49.272331906224402},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.245517339767439},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":41.547796910431707},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.152275177838675},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.034254749619656},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.171056644459327},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.541855336090652},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.127527278430641},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.910511810101575},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.874683426624085},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.005234491251379},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.288567531339748},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.712196336870754},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.264655141763509},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.935415227405434},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.714808341815717},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.593956377429343},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.564706796011629},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.619573331015211},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.7516815360768874},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.9547187836003168},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.2228883497382537},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.5508672518106303},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.9337675314880212},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO521,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.3671007021331247}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3347056531872753},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33805270971914808},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34143323681633958},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34484756918450299},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.34829604487634802},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35177900532511153},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35529679537836262},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35884976333214624},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36243826096546772},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36606264357512242},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36972327001087363},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37342050271098237},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37715470773809218},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3809262548154731},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38473551736362782},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.38858287253726409},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39246870126263672},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3963933882752631},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40035732215801573},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40436089537959591},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.40840450433339187},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.4124885493767258},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41661343487049307},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42077956921919801},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42498736491139},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42923723856050389},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43352961094610892},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43786490705557002},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.4422435561261257},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C520,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.44666599168738697}]
[null,null,"Revenues ($MM)",null,{"$f":"E521*E522","v":0},{"$f":"F521*F522","v":0},{"$f":"G521*G522","v":0},{"$f":"H521*H522","v":0},{"$f":"I521*I522","v":0},{"$f":"J521*J522","v":0},{"$f":"K521*K522","v":0},{"$f":"L521*L522","v":25.258290593775111},{"$f":"M521*M522","v":23.425980152119799},{"$f":"N521*N522","v":21.72659088112465},{"$f":"O521*O522","v":20.150480289425744},{"$f":"P521*P522","v":18.688705380248649},{"$f":"Q521*Q522","v":17.332971908020376},{"$f":"R521*R522","v":16.075587316055508},{"$f":"S521*S522","v":14.909417088280495},{"$f":"T521*T522","v":13.82784426733183},{"$f":"U521*U522","v":12.82473190933006},{"$f":"V521*V522","v":11.894388262294546},{"$f":"W521*W522","v":11.031534470618089},{"$f":"X521*X522","v":10.231274622353631},{"$f":"Y521*Y522","v":9.4890679693586044},{"$f":"Z521*Z522","v":8.8007031626714198},{"$f":"AA521*AA522","v":8.1622743569292773},{"$f":"AB521*AB522","v":7.5701590482415737},{"$f":"AC521*AC522","v":7.0209975197689021},{"$f":"AD521*AD522","v":6.5116737783800405},{"$f":"AE521*AE522","v":6.0392978742197121},{"$f":"AF521*AF522","v":5.601189502866716},{"$f":"AG521*AG522","v":5.1948627970395949},{"$f":"AH521*AH522","v":4.8180122215565397},{"$f":"AI521*AI522","v":4.4684994915162637},{"$f":"AJ521*AJ522","v":4.1443414394723721},{"$f":"AK521*AK522","v":3.8436987627584744},{"$f":"AL521*AL522","v":3.5648655871153165},{"$f":"AM521*AM522","v":3.3062597874030089},{"$f":"AN521*AN522","v":3.0664140104771307},{"$f":"AO521*AO522","v":2.8439673492917499}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E524,\nOFFSET(E524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F524,\nOFFSET(F524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G524,\nOFFSET(G524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H524,\nOFFSET(H524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I524,\nOFFSET(I524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J524,\nOFFSET(J524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K524,\nOFFSET(K524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L524,\nOFFSET(L524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.107769966710443},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M524,\nOFFSET(M524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.794179252330391},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N524,\nOFFSET(N524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.575880259022441},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O524,\nOFFSET(O524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.445960246002503},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P524,\nOFFSET(P524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.398007942966947},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q524,\nOFFSET(Q524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.426077171953914},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R524,\nOFFSET(R524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.524653108181475},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S524,\nOFFSET(S524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.688620988423519},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T524,\nOFFSET(T524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.9132370893717265},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U524,\nOFFSET(U524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.1941018113122901},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V524,\nOFFSET(V524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.5271347143915932},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W524,\nOFFSET(W524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.908551365824378},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X524,\nOFFSET(X524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.3348418666732886},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y524,\nOFFSET(Y524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.8027509363587795},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z524,\nOFFSET(Z524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.3092594418970531},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA524,\nOFFSET(AA524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.8515672670612213},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB524,\nOFFSET(AB524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.4270774242637394},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC524,\nOFFSET(AC524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.0333813190094521},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD524,\nOFFSET(AD524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.6682450833084204},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE524,\nOFFSET(AE524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.3295969005030441},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF524,\nOFFSET(AF524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.0155152495893702},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG524,\nOFFSET(AG524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.7242180023298102},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH524,\nOFFSET(AH524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.4540523112932453},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI524,\nOFFSET(AI524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.2034852314463604},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ524,\nOFFSET(AJ524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.9710950220822183},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK524,\nOFFSET(AK524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.7555630797324446},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL524,\nOFFSET(AL524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.5556664562896061},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM524,\nOFFSET(AM524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.3702709198869276},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN524,\nOFFSET(AN524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1983245191621252},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO524,\nOFFSET(AO524,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.0388516143884208}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E525,\nOFFSET(E525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F525,\nOFFSET(F525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G525,\nOFFSET(G525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H525,\nOFFSET(H525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I525,\nOFFSET(I525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J525,\nOFFSET(J525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K525,\nOFFSET(K525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L525,\nOFFSET(L525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.81314060796623044},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M525,\nOFFSET(M525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.75415300462946067},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N525,\nOFFSET(N525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.69944453495460301},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O525,\nOFFSET(O525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.648704778041999},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P525,\nOFFSET(P525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.60164583183401665},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q525,\nOFFSET(Q525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.55800067953223942},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R525,\nOFFSET(R525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.51752167451953823},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S525,\nOFFSET(S525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.47997913519034119},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T525,\nOFFSET(T525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.44516004171603085},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U525,\nOFFSET(U525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.41286682735080305},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V525,\nOFFSET(V525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.38291625741973984},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W525,\nOFFSET(W525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.3551383896283748},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X525,\nOFFSET(X525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.32937560979444996},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y525,\nOFFSET(Y525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.30548173753051722},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z525,\nOFFSET(Z525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.28332119680294632},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA525,\nOFFSET(AA525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.26276824666101312},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB525,\nOFFSET(AB525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.24370626777115542},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC525,\nOFFSET(AC525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.22602710070812448},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD525,\nOFFSET(AD525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.20963043224843697},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE525,\nOFFSET(AE525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.19442322618389871},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF525,\nOFFSET(AF525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.18031919542558339},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG525,\nOFFSET(AG525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.16723831240293704},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH525,\nOFFSET(AH525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.15510635497996578},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI525,\nOFFSET(AI525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.14385448531199513},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ525,\nOFFSET(AJ525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.13341885925339403},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK525,\nOFFSET(AK525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.12374026410000774},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL525,\nOFFSET(AL525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.11476378261081666},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM525,\nOFFSET(AM525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.10643848140244894},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN525,\nOFFSET(AN525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.8717121948468059E-2},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO525,\nOFFSET(AO525,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C520,((MATCH($C520,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C520,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.1555892543620024E-2}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F528,0,-1)+1","v":2012},{"$f":"OFFSET(G528,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",E499:E526)),\n0)","v":0.17497734354747049},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",F499:F526)),\n0)","v":0.22725665739511322},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",G499:G526)),\n0)","v":0.33404912901266076},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",H499:H526)),\n0)","v":0.36467254595342785},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",I499:I526)),\n0)","v":0.3463915877435384},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",J499:J526)),\n0)","v":0.32811062953364895},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",K499:K526)),\n0)","v":0.33139173582898546},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",L499:L526)),\n0)","v":0.3347056531872753},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",M499:M526)),\n0)","v":0.33805270971914808},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",N499:N526)),\n0)","v":0.34143323681633958},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",O499:O526)),\n0)","v":0.34484756918450299},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",P499:P526)),\n0)","v":0.34829604487634802},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",Q499:Q526)),\n0)","v":0.35177900532511153},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",R499:R526)),\n0)","v":0.35529679537836262},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",S499:S526)),\n0)","v":0.35884976333214624},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",T499:T526)),\n0)","v":0.36243826096546772},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",U499:U526)),\n0)","v":0.36606264357512242},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",V499:V526)),\n0)","v":0.36972327001087363},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",W499:W526)),\n0)","v":0.37342050271098237},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",X499:X526)),\n0)","v":0.37715470773809218},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",Y499:Y526)),\n0)","v":0.3809262548154731},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",Z499:Z526)),\n0)","v":0.38473551736362782},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AA499:AA526)),\n0)","v":0.38858287253726409},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AB499:AB526)),\n0)","v":0.39246870126263672},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AC499:AC526)),\n0)","v":0.3963933882752631},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AD499:AD526)),\n0)","v":0.40035732215801573},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AE499:AE526)),\n0)","v":0.40436089537959591},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AF499:AF526)),\n0)","v":0.40840450433339187},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AG499:AG526)),\n0)","v":0.4124885493767258},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AH499:AH526)),\n0)","v":0.41661343487049307},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AI499:AI526)),\n0)","v":0.42077956921919801},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AJ499:AJ526)),\n0)","v":0.42498736491139},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AK499:AK526)),\n0)","v":0.42923723856050389},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AL499:AL526)),\n0)","v":0.43352961094610892},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AM499:AM526)),\n0)","v":0.43786490705557002},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AN499:AN526)),\n0)","v":0.4422435561261257},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Unit Sales (MM)\",AO499:AO526)),\n0)","v":0.44666599168738697}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",E499:E526)),\n0)","v":12.320207252380463},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",F499:F526)),\n0)","v":16.001209424187142},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",G499:G526)),\n0)","v":23.52049938852015},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",H499:H526)),\n0)","v":25.676703362344639},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",I499:I526)),\n0)","v":24.389535610498861},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",J499:J526)),\n0)","v":23.102367858653086},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",K499:K526)),\n0)","v":23.333391537239617},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",L499:L526)),\n0)","v":25.258290593775111},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",M499:M526)),\n0)","v":23.425980152119799},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",N499:N526)),\n0)","v":21.72659088112465},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",O499:O526)),\n0)","v":20.150480289425744},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",P499:P526)),\n0)","v":18.688705380248649},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",Q499:Q526)),\n0)","v":17.332971908020376},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",R499:R526)),\n0)","v":16.075587316055508},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",S499:S526)),\n0)","v":14.909417088280495},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",T499:T526)),\n0)","v":13.82784426733183},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",U499:U526)),\n0)","v":12.82473190933006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",V499:V526)),\n0)","v":11.894388262294546},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",W499:W526)),\n0)","v":11.031534470618089},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",X499:X526)),\n0)","v":10.231274622353631},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",Y499:Y526)),\n0)","v":9.4890679693586044},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",Z499:Z526)),\n0)","v":8.8007031626714198},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AA499:AA526)),\n0)","v":8.1622743569292773},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AB499:AB526)),\n0)","v":7.5701590482415737},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AC499:AC526)),\n0)","v":7.0209975197689021},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AD499:AD526)),\n0)","v":6.5116737783800405},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AE499:AE526)),\n0)","v":6.0392978742197121},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AF499:AF526)),\n0)","v":5.601189502866716},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AG499:AG526)),\n0)","v":5.1948627970395949},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AH499:AH526)),\n0)","v":4.8180122215565397},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AI499:AI526)),\n0)","v":4.4684994915162637},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AJ499:AJ526)),\n0)","v":4.1443414394723721},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AK499:AK526)),\n0)","v":3.8436987627584744},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AL499:AL526)),\n0)","v":3.5648655871153165},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AM499:AM526)),\n0)","v":3.3062597874030089},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AN499:AN526)),\n0)","v":3.0664140104771307},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Revenues ($MM)\",AO499:AO526)),\n0)","v":2.8439673492917499}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",E500:E527)),\n0)","v":8.7690910587407398},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",F500:F527)),\n0)","v":11.389099194217387},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",G500:G527)),\n0)","v":16.741065848964322},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",H500:H527)),\n0)","v":18.275776150532693},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",I500:I527)),\n0)","v":17.359615326888314},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",J500:J527)),\n0)","v":16.443454503243945},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",K500:K527)),\n0)","v":16.607889048276387},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",L500:L527)),\n0)","v":18.107769966710443},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",M500:M527)),\n0)","v":16.794179252330391},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",N500:N527)),\n0)","v":15.575880259022441},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",O500:O527)),\n0)","v":14.445960246002503},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",P500:P527)),\n0)","v":13.398007942966947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",Q500:Q527)),\n0)","v":12.426077171953914},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",R500:R527)),\n0)","v":11.524653108181475},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",S500:S527)),\n0)","v":10.688620988423519},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",T500:T527)),\n0)","v":9.9132370893717265},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",U500:U527)),\n0)","v":9.1941018113122901},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",V500:V527)),\n0)","v":8.5271347143915932},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",W500:W527)),\n0)","v":7.908551365824378},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",X500:X527)),\n0)","v":7.3348418666732886},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",Y500:Y527)),\n0)","v":6.8027509363587795},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",Z500:Z527)),\n0)","v":6.3092594418970531},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AA500:AA527)),\n0)","v":5.8515672670612213},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AB500:AB527)),\n0)","v":5.4270774242637394},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AC500:AC527)),\n0)","v":5.0333813190094521},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AD500:AD527)),\n0)","v":4.6682450833084204},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AE500:AE527)),\n0)","v":4.3295969005030441},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AF500:AF527)),\n0)","v":4.0155152495893702},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AG500:AG527)),\n0)","v":3.7242180023298102},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AH500:AH527)),\n0)","v":3.4540523112932453},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AI500:AI527)),\n0)","v":3.2034852314463604},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AJ500:AJ527)),\n0)","v":2.9710950220822183},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AK500:AK527)),\n0)","v":2.7555630797324446},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AL500:AL527)),\n0)","v":2.5556664562896061},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AM500:AM527)),\n0)","v":2.3702709198869276},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AN500:AN527)),\n0)","v":2.1983245191621252},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C500:$C527,\"Mats, Lab, Ovrhd ($MM)\",AO500:AO527)),\n0)","v":2.0388516143884208}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",E499:E526)),\n0)","v":0.42509345796109577},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",F499:F526)),\n0)","v":0.55210186860883603},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",G499:G526)),\n0)","v":0.81154563500593835},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",H499:H526)),\n0)","v":0.88594277659017662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",I499:I526)),\n0)","v":0.84153065109590697},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",J499:J526)),\n0)","v":0.79711852560163754},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",K499:K526)),\n0)","v":0.80508971085765391},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",L499:L526)),\n0)","v":0.81314060796623044},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",M499:M526)),\n0)","v":0.75415300462946067},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",N499:N526)),\n0)","v":0.69944453495460301},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",O499:O526)),\n0)","v":0.648704778041999},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",P499:P526)),\n0)","v":0.60164583183401665},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",Q499:Q526)),\n0)","v":0.55800067953223942},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",R499:R526)),\n0)","v":0.51752167451953823},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",S499:S526)),\n0)","v":0.47997913519034119},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",T499:T526)),\n0)","v":0.44516004171603085},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",U499:U526)),\n0)","v":0.41286682735080305},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",V499:V526)),\n0)","v":0.38291625741973984},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",W499:W526)),\n0)","v":0.3551383896283748},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",X499:X526)),\n0)","v":0.32937560979444996},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",Y499:Y526)),\n0)","v":0.30548173753051722},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",Z499:Z526)),\n0)","v":0.28332119680294632},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AA499:AA526)),\n0)","v":0.26276824666101312},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AB499:AB526)),\n0)","v":0.24370626777115542},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AC499:AC526)),\n0)","v":0.22602710070812448},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AD499:AD526)),\n0)","v":0.20963043224843697},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AE499:AE526)),\n0)","v":0.19442322618389871},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AF499:AF526)),\n0)","v":0.18031919542558339},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AG499:AG526)),\n0)","v":0.16723831240293704},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AH499:AH526)),\n0)","v":0.15510635497996578},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AI499:AI526)),\n0)","v":0.14385448531199513},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AJ499:AJ526)),\n0)","v":0.13341885925339403},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AK499:AK526)),\n0)","v":0.12374026410000774},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AL499:AL526)),\n0)","v":0.11476378261081666},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AM499:AM526)),\n0)","v":0.10643848140244894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AN499:AN526)),\n0)","v":9.8717121948468059E-2},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C498,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C499:$C526,\"Depreciation ($MM)\",AO499:AO526)),\n0)","v":9.1555892543620024E-2}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E538=Announcement_Year,\"Ancmt Yr\",\nIF(E538=Base_Year,\"Base Yr\",\nIF(E538=Standard_Year,\"Std Yr\",\nIF(E538=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG14",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F538,0,-1)+1","v":2012},{"$f":"OFFSET(G538,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE538,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":107.57520000000001},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":107.57520000000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":107.57520000000001},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":107.57520000000001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":107.57520000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":107.57520000000001},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":107.57520000000001},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO540,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.22200059548254616},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28832940451745381},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42382118769060856},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.46267431380814045},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.43948054753927501},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.41628678127040958},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.42044964908311366},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C539,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E540*E541","v":23.881758459154003},{"$f":"F540*F541","v":31.017093356846001},{"$f":"G540*G541","v":45.592649030054758},{"$f":"H540*H541","v":49.772281842773474},{"$f":"I540*I541","v":47.277207797647023},{"$f":"J540*J541","v":44.782133752520565},{"$f":"K540*K541","v":45.22995509004577},{"$f":"L540*L541","v":0},{"$f":"M540*M541","v":0},{"$f":"N540*N541","v":0},{"$f":"O540*O541","v":0},{"$f":"P540*P541","v":0},{"$f":"Q540*Q541","v":0},{"$f":"R540*R541","v":0},{"$f":"S540*S541","v":0},{"$f":"T540*T541","v":0},{"$f":"U540*U541","v":0},{"$f":"V540*V541","v":0},{"$f":"W540*W541","v":0},{"$f":"X540*X541","v":0},{"$f":"Y540*Y541","v":0},{"$f":"Z540*Z541","v":0},{"$f":"AA540*AA541","v":0},{"$f":"AB540*AB541","v":0},{"$f":"AC540*AC541","v":0},{"$f":"AD540*AD541","v":0},{"$f":"AE540*AE541","v":0},{"$f":"AF540*AF541","v":0},{"$f":"AG540*AG541","v":0},{"$f":"AH540*AH541","v":0},{"$f":"AI540*AI541","v":0},{"$f":"AJ540*AJ541","v":0},{"$f":"AK540*AK541","v":0},{"$f":"AL540*AL541","v":0},{"$f":"AM540*AM541","v":0},{"$f":"AN540*AN541","v":0},{"$f":"AO540*AO541","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E543,\nOFFSET(E543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.986346259268416},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F543,\nOFFSET(F543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.061486327171579},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G543,\nOFFSET(G543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.428622231750133},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H543,\nOFFSET(H543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.401464048020443},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I543,\nOFFSET(I543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":33.626796083535346},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J543,\nOFFSET(J543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":31.85212811905026},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K543,\nOFFSET(K543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.170649400240762},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L543,\nOFFSET(L543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M543,\nOFFSET(M543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N543,\nOFFSET(N543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O543,\nOFFSET(O543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P543,\nOFFSET(P543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q543,\nOFFSET(Q543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R543,\nOFFSET(R543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S543,\nOFFSET(S543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T543,\nOFFSET(T543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U543,\nOFFSET(U543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V543,\nOFFSET(V543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W543,\nOFFSET(W543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X543,\nOFFSET(X543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y543,\nOFFSET(Y543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z543,\nOFFSET(Z543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA543,\nOFFSET(AA543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB543,\nOFFSET(AB543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC543,\nOFFSET(AC543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD543,\nOFFSET(AD543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE543,\nOFFSET(AE543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF543,\nOFFSET(AF543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG543,\nOFFSET(AG543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH543,\nOFFSET(AH543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI543,\nOFFSET(AI543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ543,\nOFFSET(AJ543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK543,\nOFFSET(AK543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL543,\nOFFSET(AL543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM543,\nOFFSET(AM543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN543,\nOFFSET(AN543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO543,\nOFFSET(AO543,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E544,\nOFFSET(E544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.83586154607039009},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F544,\nOFFSET(F544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0855982674896101},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G544,\nOFFSET(G544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5957427160519166},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H544,\nOFFSET(H544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7420298644970715},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I544,\nOFFSET(I544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6547022729176457},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J544,\nOFFSET(J544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5673746813382199},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K544,\nOFFSET(K544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.583048428151602},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L544,\nOFFSET(L544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M544,\nOFFSET(M544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N544,\nOFFSET(N544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O544,\nOFFSET(O544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P544,\nOFFSET(P544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q544,\nOFFSET(Q544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R544,\nOFFSET(R544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S544,\nOFFSET(S544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T544,\nOFFSET(T544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U544,\nOFFSET(U544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V544,\nOFFSET(V544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W544,\nOFFSET(W544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X544,\nOFFSET(X544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y544,\nOFFSET(Y544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z544,\nOFFSET(Z544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA544,\nOFFSET(AA544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB544,\nOFFSET(AB544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC544,\nOFFSET(AC544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD544,\nOFFSET(AD544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE544,\nOFFSET(AE544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF544,\nOFFSET(AF544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG544,\nOFFSET(AG544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH544,\nOFFSET(AH544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI544,\nOFFSET(AI544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ544,\nOFFSET(AJ544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK544,\nOFFSET(AK544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL544,\nOFFSET(AL544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM544,\nOFFSET(AM544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN544,\nOFFSET(AN544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO544,\nOFFSET(AO544,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C539,((MATCH($C539,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C539,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":115.72240000000001},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":115.72240000000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":115.72240000000001},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":115.72240000000001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":115.72240000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":115.72240000000001},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":115.72240000000001},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO547,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.17760047638603693},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.23066352361396306},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33905695015248688},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.37013945104651236},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35158443803142003},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33302942501632771},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.33635971926649094},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C546,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E547*E548","v":20.55235336853552},{"$f":"F547*F548","v":26.69293654506448},{"$f":"G547*G548","v":39.236484008326151},{"$f":"H547*H548","v":42.833425609784925},{"$f":"I547*I548","v":40.686194971647204},{"$f":"J547*J548","v":38.538964333509483},{"$f":"K547*K548","v":38.924353976844571},{"$f":"L547*L548","v":0},{"$f":"M547*M548","v":0},{"$f":"N547*N548","v":0},{"$f":"O547*O548","v":0},{"$f":"P547*P548","v":0},{"$f":"Q547*Q548","v":0},{"$f":"R547*R548","v":0},{"$f":"S547*S548","v":0},{"$f":"T547*T548","v":0},{"$f":"U547*U548","v":0},{"$f":"V547*V548","v":0},{"$f":"W547*W548","v":0},{"$f":"X547*X548","v":0},{"$f":"Y547*Y548","v":0},{"$f":"Z547*Z548","v":0},{"$f":"AA547*AA548","v":0},{"$f":"AB547*AB548","v":0},{"$f":"AC547*AC548","v":0},{"$f":"AD547*AD548","v":0},{"$f":"AE547*AE548","v":0},{"$f":"AF547*AF548","v":0},{"$f":"AG547*AG548","v":0},{"$f":"AH547*AH548","v":0},{"$f":"AI547*AI548","v":0},{"$f":"AJ547*AJ548","v":0},{"$f":"AK547*AK548","v":0},{"$f":"AL547*AL548","v":0},{"$f":"AM547*AM548","v":0},{"$f":"AN547*AN548","v":0},{"$f":"AO547*AO548","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E550,\nOFFSET(E550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.668887903841837},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F550,\nOFFSET(F550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.051623285310161},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G550,\nOFFSET(G550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.004364042327232},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H550,\nOFFSET(H550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.571619100779145},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I550,\nOFFSET(I550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.039070250059314},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J550,\nOFFSET(J550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.506521399339483},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K550,\nOFFSET(K550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.781586613332873},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L550,\nOFFSET(L550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M550,\nOFFSET(M550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N550,\nOFFSET(N550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O550,\nOFFSET(O550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P550,\nOFFSET(P550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q550,\nOFFSET(Q550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R550,\nOFFSET(R550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S550,\nOFFSET(S550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T550,\nOFFSET(T550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U550,\nOFFSET(U550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V550,\nOFFSET(V550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W550,\nOFFSET(W550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X550,\nOFFSET(X550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y550,\nOFFSET(Y550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z550,\nOFFSET(Z550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA550,\nOFFSET(AA550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB550,\nOFFSET(AB550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC550,\nOFFSET(AC550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD550,\nOFFSET(AD550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE550,\nOFFSET(AE550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF550,\nOFFSET(AF550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG550,\nOFFSET(AG550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH550,\nOFFSET(AH550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI550,\nOFFSET(AI550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ550,\nOFFSET(AJ550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK550,\nOFFSET(AK550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL550,\nOFFSET(AL550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM550,\nOFFSET(AM550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN550,\nOFFSET(AN550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO550,\nOFFSET(AO550,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E551,\nOFFSET(E551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.6686892368563121},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F551,\nOFFSET(F551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.86847861399168802},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G551,\nOFFSET(G551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2765941728415333},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H551,\nOFFSET(H551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3936238915976573},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I551,\nOFFSET(I551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3237618183341167},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J551,\nOFFSET(J551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.253899745070576},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K551,\nOFFSET(K551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2664387425212817},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L551,\nOFFSET(L551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M551,\nOFFSET(M551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N551,\nOFFSET(N551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O551,\nOFFSET(O551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P551,\nOFFSET(P551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q551,\nOFFSET(Q551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R551,\nOFFSET(R551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S551,\nOFFSET(S551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T551,\nOFFSET(T551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U551,\nOFFSET(U551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V551,\nOFFSET(V551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W551,\nOFFSET(W551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X551,\nOFFSET(X551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y551,\nOFFSET(Y551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z551,\nOFFSET(Z551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA551,\nOFFSET(AA551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB551,\nOFFSET(AB551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC551,\nOFFSET(AC551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD551,\nOFFSET(AD551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE551,\nOFFSET(AE551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF551,\nOFFSET(AF551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG551,\nOFFSET(AG551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH551,\nOFFSET(AH551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI551,\nOFFSET(AI551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ551,\nOFFSET(AJ551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK551,\nOFFSET(AK551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL551,\nOFFSET(AL551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM551,\nOFFSET(AM551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN551,\nOFFSET(AN551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO551,\nOFFSET(AO551,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C546,((MATCH($C546,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C546,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.47900000000001},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.47900000000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.47900000000001},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.47900000000001},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.47900000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.47900000000001},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.47900000000001},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO554,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.4400119096509233E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5.7665880903490764E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.476423753812172E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.2534862761628089E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.7896109507855008E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.3257356254081927E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.4089929816622735E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C553,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E554*E555","v":6.0596838541724845},{"$f":"F554*F555","v":7.870181759827517},{"$f":"G554*G555","v":11.568538374965316},{"$f":"H554*H555","v":12.629065534844241},{"$f":"I554*I555","v":11.995973129522545},{"$f":"J554*J555","v":11.362880724200849},{"$f":"K554*K555","v":11.476509531442856},{"$f":"L554*L555","v":0},{"$f":"M554*M555","v":0},{"$f":"N554*N555","v":0},{"$f":"O554*O555","v":0},{"$f":"P554*P555","v":0},{"$f":"Q554*Q555","v":0},{"$f":"R554*R555","v":0},{"$f":"S554*S555","v":0},{"$f":"T554*T555","v":0},{"$f":"U554*U555","v":0},{"$f":"V554*V555","v":0},{"$f":"W554*W555","v":0},{"$f":"X554*X555","v":0},{"$f":"Y554*Y555","v":0},{"$f":"Z554*Z555","v":0},{"$f":"AA554*AA555","v":0},{"$f":"AB554*AB555","v":0},{"$f":"AC554*AC555","v":0},{"$f":"AD554*AD555","v":0},{"$f":"AE554*AE555","v":0},{"$f":"AF554*AF555","v":0},{"$f":"AG554*AG555","v":0},{"$f":"AH554*AH555","v":0},{"$f":"AI554*AI555","v":0},{"$f":"AJ554*AJ555","v":0},{"$f":"AK554*AK555","v":0},{"$f":"AL554*AL555","v":0},{"$f":"AM554*AM555","v":0},{"$f":"AN554*AN555","v":0},{"$f":"AO554*AO555","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E557,\nOFFSET(E557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.3549798207653865},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F557,\nOFFSET(F557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.6561503165226119},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G557,\nOFFSET(G557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.314089050047313},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H557,\nOFFSET(H557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.0762697993724046},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I557,\nOFFSET(I557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.621278298791502},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J557,\nOFFSET(J557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.1662867982105993},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K557,\nOFFSET(K557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.2479496661927048},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L557,\nOFFSET(L557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M557,\nOFFSET(M557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N557,\nOFFSET(N557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O557,\nOFFSET(O557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P557,\nOFFSET(P557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q557,\nOFFSET(Q557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R557,\nOFFSET(R557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S557,\nOFFSET(S557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T557,\nOFFSET(T557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U557,\nOFFSET(U557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V557,\nOFFSET(V557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W557,\nOFFSET(W557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X557,\nOFFSET(X557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y557,\nOFFSET(Y557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z557,\nOFFSET(Z557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA557,\nOFFSET(AA557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB557,\nOFFSET(AB557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC557,\nOFFSET(AC557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD557,\nOFFSET(AD557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE557,\nOFFSET(AE557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF557,\nOFFSET(AF557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG557,\nOFFSET(AG557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH557,\nOFFSET(AH557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI557,\nOFFSET(AI557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ557,\nOFFSET(AJ557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK557,\nOFFSET(AK557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL557,\nOFFSET(AL557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM557,\nOFFSET(AM557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN557,\nOFFSET(AN557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO557,\nOFFSET(AO557,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E558,\nOFFSET(E558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.16717230921407802},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F558,\nOFFSET(F558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.21711965349792203},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G558,\nOFFSET(G558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.31914854321038338},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H558,\nOFFSET(H558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.34840597289941438},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I558,\nOFFSET(I558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.33094045458352922},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J558,\nOFFSET(J558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.31347493626764406},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K558,\nOFFSET(K558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.31660968563032044},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L558,\nOFFSET(L558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M558,\nOFFSET(M558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N558,\nOFFSET(N558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O558,\nOFFSET(O558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P558,\nOFFSET(P558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q558,\nOFFSET(Q558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R558,\nOFFSET(R558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S558,\nOFFSET(S558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T558,\nOFFSET(T558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U558,\nOFFSET(U558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V558,\nOFFSET(V558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W558,\nOFFSET(W558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X558,\nOFFSET(X558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y558,\nOFFSET(Y558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z558,\nOFFSET(Z558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA558,\nOFFSET(AA558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB558,\nOFFSET(AB558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC558,\nOFFSET(AC558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD558,\nOFFSET(AD558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE558,\nOFFSET(AE558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF558,\nOFFSET(AF558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG558,\nOFFSET(AG558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH558,\nOFFSET(AH558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI558,\nOFFSET(AI558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ558,\nOFFSET(AJ558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK558,\nOFFSET(AK558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL558,\nOFFSET(AL558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM558,\nOFFSET(AM558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN558,\nOFFSET(AN558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO558,\nOFFSET(AO558,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C553,((MATCH($C553,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C553,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":139.85468096232833},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":139.85468096232833},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":139.85468096232833},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":139.85468096232833},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":139.85468096232833},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":139.85468096232833},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":139.85468096232833},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.88759289429137},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":125.70036201422965},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":115.42741512527046},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":105.99403175142211},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":97.331597998003389},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":89.377107487165986},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":82.072703079798274},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":75.365256050515711},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.205979654858922},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":63.550074277973238},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":58.356401583751975},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":53.58718529436058},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":49.207736423756188},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.186200966683067},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":41.493328207955258},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.102257966819245},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":34.988325228914746},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.128880744820229},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.503126290303392},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.091963390038774},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.877854404481596},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.844694969510613},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.977696861027123},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.263280432523743},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.688975843265347},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.24333235866364},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.91583506313974},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.696828379684336},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.577445839833274},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO561,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.549545593239383}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.84930829114788964},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.85780137405936852},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.86637938779996215},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.8750431816779618},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.88379361349474139},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.89263154962968883},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.90155786512598568},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.91057344377724558},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.9196791782150181},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.92887596999716826},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.93816472969713993},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.94754637699411137},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.9570218407640525},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.966592059171693},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.97625797976340989},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.98602055956104395},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.99588076515665436},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.005839572808221},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0158979685363032},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0260569482216662},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0363175177038828},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0466806928809216},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0571474998097308},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0677189748078282},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0783961645559064},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.0891801262014655},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1000719274634803},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1110726467381151},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1221833732054962},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C560,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1334052069375511}]
[null,null,"Revenues ($MM)",null,{"$f":"E561*E562","v":0},{"$f":"F561*F562","v":0},{"$f":"G561*G562","v":0},{"$f":"H561*H562","v":0},{"$f":"I561*I562","v":0},{"$f":"J561*J562","v":0},{"$f":"K561*K562","v":0},{"$f":"L561*L562","v":116.2597676003986},{"$f":"M561*M562","v":107.82594325556624},{"$f":"N561*N562","v":100.00393325156391},{"$f":"O561*O562","v":92.749354782639315},{"$f":"P561*P562","v":86.021044701872952},{"$f":"Q561*Q562","v":79.780825957688236},{"$f":"R561*R562","v":73.993290973741836},{"$f":"S561*S562","v":68.625600743071985},{"$f":"T561*T562","v":63.647298496545915},{"$f":"U561*U562","v":59.030136888344487},{"$f":"V561*V562","v":54.747917717918419},{"$f":"W561*W562","v":50.776343278983489},{"$f":"X561*X562","v":47.092878492095458},{"$f":"Y561*Y562","v":43.676623038532128},{"$f":"Z561*Z562","v":40.508192769958512},{"$f":"AA561*AA562","v":37.569609720982356},{"$f":"AB561*AB562","v":34.844200100521491},{"$f":"AC561*AC562","v":32.316499683176254},{"$f":"AD561*AD562","v":29.972166063789214},{"$f":"AE561*AE562","v":27.797897277316292},{"$f":"AF561*AF562","v":25.781356322250975},{"$f":"AG561*AG562","v":23.911101159340671},{"$f":"AH561*AH562","v":22.176519788401261},{"$f":"AI561*AI562","v":20.567770034849946},{"$f":"AJ561*AJ562","v":19.075723704299428},{"$f":"AK561*AK562","v":17.691914788341613},{"$f":"AL561*AL562","v":16.408491427635497},{"$f":"AM561*AM562","v":15.218171359733603},{"$f":"AN561*AN562","v":14.11420059885354},{"$f":"AO561*AO562","v":13.090315113140164}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E564,\nOFFSET(E564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F564,\nOFFSET(F564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G564,\nOFFSET(G564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H564,\nOFFSET(H564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I564,\nOFFSET(I564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J564,\nOFFSET(J564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K564,\nOFFSET(K564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L564,\nOFFSET(L564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":84.425378572861518},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M564,\nOFFSET(M564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":78.300914127200215},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N564,\nOFFSET(N564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":72.620736285641001},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O564,\nOFFSET(O564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":67.352615195543535},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P564,\nOFFSET(P564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":62.466659052256432},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q564,\nOFFSET(Q564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":57.935144490262275},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R564,\nOFFSET(R564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":53.732359278246435},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S564,\nOFFSET(S564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":49.834456425526483},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T564,\nOFFSET(T564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":46.219318872028992},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U564,\nOFFSET(U564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":42.86643399405208},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V564,\nOFFSET(V564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":39.756777213747739},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W564,\nOFFSET(W564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":36.872704051913622},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X564,\nOFFSET(X564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":34.197850011591591},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y564,\nOFFSET(Y564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":31.717037724403621},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z564,\nOFFSET(Z564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.416190832764695},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA564,\nOFFSET(AA564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.282254119332325},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB564,\nOFFSET(AB564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":25.303119430500054},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC564,\nOFFSET(AC564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.467556973617764},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD564,\nOFFSET(AD564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.765151598113132},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE564,\nOFFSET(AE564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.18624369896726},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF564,\nOFFSET(AF564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.7218744072254},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG564,\nOFFSET(AG564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.363734756548773},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH564,\nOFFSET(AH564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.104118537373648},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI564,\nOFFSET(AI564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.935878571167988},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ564,\nOFFSET(AJ564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.852386156681652},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK564,\nOFFSET(AK564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.84749345808452},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL564,\nOFFSET(AL564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.915498621579301},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM564,\nOFFSET(AM564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.051113422557565},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN564,\nOFFSET(AN564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.24943325972581},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO564,\nOFFSET(AO564,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.5059093259456997}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E565,\nOFFSET(E565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F565,\nOFFSET(F565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G565,\nOFFSET(G565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H565,\nOFFSET(H565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I565,\nOFFSET(I565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J565,\nOFFSET(J565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K565,\nOFFSET(K565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L565,\nOFFSET(L565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.1977578248662359},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M565,\nOFFSET(M565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.9657830983646964},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N565,\nOFFSET(N565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.7506364985327294},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O565,\nOFFSET(O565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.5510972637318656},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P565,\nOFFSET(P565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.3660331899514255},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q565,\nOFFSET(Q565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1943942065785977},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R565,\nOFFSET(R565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.0352064182009939},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S565,\nOFFSET(S565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.8875665786343121},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T565,\nOFFSET(T565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7506369658202283},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U565,\nOFFSET(U565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6236406285142224},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V565,\nOFFSET(V565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5058569777926016},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W565,\nOFFSET(W565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3966176983645275},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X565,\nOFFSET(X565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2953029564894538},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y565,\nOFFSET(Y565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2013378829833492},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z565,\nOFFSET(Z565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1141893113579611},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA565,\nOFFSET(AA565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.033362752585014},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB565,\nOFFSET(AB565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.95839958931988667},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC565,\nOFFSET(AC565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.88887447366452343},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD565,\nOFFSET(AD565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.8243929137042556},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE565,\nOFFSET(AE565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.7645890351243162},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF565,\nOFFSET(AF565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.70912350520525214},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG565,\nOFFSET(AG565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.6576816074177978},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH565,\nOFFSET(AH565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.60997145569227784},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI565,\nOFFSET(AI565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.56572233823014462},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ565,\nOFFSET(AJ565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.52468318146027937},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK565,\nOFFSET(AK565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.48662112542440777},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL565,\nOFFSET(AL565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.45132020250823257},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM565,\nOFFSET(AM565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.4185801120212847},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN565,\nOFFSET(AN565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.38821508367234053},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO565,\nOFFSET(AO565,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C560,((MATCH($C560,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C560,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.36005282349166834}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F568,0,-1)+1","v":2012},{"$f":"OFFSET(G568,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",E539:E566)),\n0)","v":0.44400119096509227},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",F539:F566)),\n0)","v":0.57665880903490763},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",G539:G566)),\n0)","v":0.84764237538121712},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",H539:H566)),\n0)","v":0.92534862761628078},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",I539:I566)),\n0)","v":0.87896109507855003},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",J539:J566)),\n0)","v":0.83257356254081927},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",K539:K566)),\n0)","v":0.84089929816622744},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",L539:L566)),\n0)","v":0.84930829114788964},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",M539:M566)),\n0)","v":0.85780137405936852},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",N539:N566)),\n0)","v":0.86637938779996215},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",O539:O566)),\n0)","v":0.8750431816779618},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",P539:P566)),\n0)","v":0.88379361349474139},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",Q539:Q566)),\n0)","v":0.89263154962968883},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",R539:R566)),\n0)","v":0.90155786512598568},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",S539:S566)),\n0)","v":0.91057344377724558},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",T539:T566)),\n0)","v":0.9196791782150181},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",U539:U566)),\n0)","v":0.92887596999716826},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",V539:V566)),\n0)","v":0.93816472969713993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",W539:W566)),\n0)","v":0.94754637699411137},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",X539:X566)),\n0)","v":0.9570218407640525},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",Y539:Y566)),\n0)","v":0.966592059171693},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",Z539:Z566)),\n0)","v":0.97625797976340989},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AA539:AA566)),\n0)","v":0.98602055956104395},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AB539:AB566)),\n0)","v":0.99588076515665436},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AC539:AC566)),\n0)","v":1.005839572808221},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AD539:AD566)),\n0)","v":1.0158979685363032},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AE539:AE566)),\n0)","v":1.0260569482216662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AF539:AF566)),\n0)","v":1.0363175177038828},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AG539:AG566)),\n0)","v":1.0466806928809216},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AH539:AH566)),\n0)","v":1.0571474998097308},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AI539:AI566)),\n0)","v":1.0677189748078282},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AJ539:AJ566)),\n0)","v":1.0783961645559064},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AK539:AK566)),\n0)","v":1.0891801262014655},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AL539:AL566)),\n0)","v":1.1000719274634803},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AM539:AM566)),\n0)","v":1.1110726467381151},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AN539:AN566)),\n0)","v":1.1221833732054962},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Unit Sales (MM)\",AO539:AO566)),\n0)","v":1.1334052069375511}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",E539:E566)),\n0)","v":50.493795681862004},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",F539:F566)),\n0)","v":65.580211661737991},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",G539:G566)),\n0)","v":96.397671413346231},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",H539:H566)),\n0)","v":105.23477298740264},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",I539:I566)),\n0)","v":99.959375898816759},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",J539:J566)),\n0)","v":94.683978810230897},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",K539:K566)),\n0)","v":95.630818598333192},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",L539:L566)),\n0)","v":116.2597676003986},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",M539:M566)),\n0)","v":107.82594325556624},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",N539:N566)),\n0)","v":100.00393325156391},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",O539:O566)),\n0)","v":92.749354782639315},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",P539:P566)),\n0)","v":86.021044701872952},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",Q539:Q566)),\n0)","v":79.780825957688236},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",R539:R566)),\n0)","v":73.993290973741836},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",S539:S566)),\n0)","v":68.625600743071985},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",T539:T566)),\n0)","v":63.647298496545915},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",U539:U566)),\n0)","v":59.030136888344487},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",V539:V566)),\n0)","v":54.747917717918419},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",W539:W566)),\n0)","v":50.776343278983489},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",X539:X566)),\n0)","v":47.092878492095458},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",Y539:Y566)),\n0)","v":43.676623038532128},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",Z539:Z566)),\n0)","v":40.508192769958512},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AA539:AA566)),\n0)","v":37.569609720982356},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AB539:AB566)),\n0)","v":34.844200100521491},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AC539:AC566)),\n0)","v":32.316499683176254},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AD539:AD566)),\n0)","v":29.972166063789214},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AE539:AE566)),\n0)","v":27.797897277316292},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AF539:AF566)),\n0)","v":25.781356322250975},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AG539:AG566)),\n0)","v":23.911101159340671},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AH539:AH566)),\n0)","v":22.176519788401261},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AI539:AI566)),\n0)","v":20.567770034849946},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AJ539:AJ566)),\n0)","v":19.075723704299428},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AK539:AK566)),\n0)","v":17.691914788341613},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AL539:AL566)),\n0)","v":16.408491427635497},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AM539:AM566)),\n0)","v":15.218171359733603},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AN539:AN566)),\n0)","v":14.11420059885354},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Revenues ($MM)\",AO539:AO566)),\n0)","v":13.090315113140164}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",E540:E567)),\n0)","v":36.010213983875637},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",F540:F567)),\n0)","v":46.769259929004349},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",G540:G567)),\n0)","v":68.74707532412468},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",H540:H567)),\n0)","v":75.049352948171986},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",I540:I567)),\n0)","v":71.287144632386173},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",J540:J567)),\n0)","v":67.524936316600332},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",K540:K567)),\n0)","v":68.200185679766349},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",L540:L567)),\n0)","v":84.425378572861518},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",M540:M567)),\n0)","v":78.300914127200215},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",N540:N567)),\n0)","v":72.620736285641001},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",O540:O567)),\n0)","v":67.352615195543535},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",P540:P567)),\n0)","v":62.466659052256432},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",Q540:Q567)),\n0)","v":57.935144490262275},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",R540:R567)),\n0)","v":53.732359278246435},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",S540:S567)),\n0)","v":49.834456425526483},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",T540:T567)),\n0)","v":46.219318872028992},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",U540:U567)),\n0)","v":42.86643399405208},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",V540:V567)),\n0)","v":39.756777213747739},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",W540:W567)),\n0)","v":36.872704051913622},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",X540:X567)),\n0)","v":34.197850011591591},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",Y540:Y567)),\n0)","v":31.717037724403621},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",Z540:Z567)),\n0)","v":29.416190832764695},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AA540:AA567)),\n0)","v":27.282254119332325},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AB540:AB567)),\n0)","v":25.303119430500054},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AC540:AC567)),\n0)","v":23.467556973617764},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AD540:AD567)),\n0)","v":21.765151598113132},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AE540:AE567)),\n0)","v":20.18624369896726},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AF540:AF567)),\n0)","v":18.7218744072254},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AG540:AG567)),\n0)","v":17.363734756548773},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AH540:AH567)),\n0)","v":16.104118537373648},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AI540:AI567)),\n0)","v":14.935878571167988},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AJ540:AJ567)),\n0)","v":13.852386156681652},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AK540:AK567)),\n0)","v":12.84749345808452},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AL540:AL567)),\n0)","v":11.915498621579301},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AM540:AM567)),\n0)","v":11.051113422557565},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AN540:AN567)),\n0)","v":10.24943325972581},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C540:$C567,\"Mats, Lab, Ovrhd ($MM)\",AO540:AO567)),\n0)","v":9.5059093259456997}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",E539:E566)),\n0)","v":1.6717230921407802},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",F539:F566)),\n0)","v":2.1711965349792202},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",G539:G566)),\n0)","v":3.1914854321038337},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",H539:H566)),\n0)","v":3.4840597289941431},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",I539:I566)),\n0)","v":3.3094045458352914},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",J539:J566)),\n0)","v":3.1347493626764402},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",K539:K566)),\n0)","v":3.1660968563032039},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",L539:L566)),\n0)","v":3.1977578248662359},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",M539:M566)),\n0)","v":2.9657830983646964},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",N539:N566)),\n0)","v":2.7506364985327294},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",O539:O566)),\n0)","v":2.5510972637318656},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",P539:P566)),\n0)","v":2.3660331899514255},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",Q539:Q566)),\n0)","v":2.1943942065785977},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",R539:R566)),\n0)","v":2.0352064182009939},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",S539:S566)),\n0)","v":1.8875665786343121},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",T539:T566)),\n0)","v":1.7506369658202283},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",U539:U566)),\n0)","v":1.6236406285142224},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",V539:V566)),\n0)","v":1.5058569777926016},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",W539:W566)),\n0)","v":1.3966176983645275},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",X539:X566)),\n0)","v":1.2953029564894538},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",Y539:Y566)),\n0)","v":1.2013378829833492},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",Z539:Z566)),\n0)","v":1.1141893113579611},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AA539:AA566)),\n0)","v":1.033362752585014},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AB539:AB566)),\n0)","v":0.95839958931988667},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AC539:AC566)),\n0)","v":0.88887447366452343},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AD539:AD566)),\n0)","v":0.8243929137042556},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AE539:AE566)),\n0)","v":0.7645890351243162},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AF539:AF566)),\n0)","v":0.70912350520525214},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AG539:AG566)),\n0)","v":0.6576816074177978},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AH539:AH566)),\n0)","v":0.60997145569227784},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AI539:AI566)),\n0)","v":0.56572233823014462},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AJ539:AJ566)),\n0)","v":0.52468318146027937},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AK539:AK566)),\n0)","v":0.48662112542440777},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AL539:AL566)),\n0)","v":0.45132020250823257},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AM539:AM566)),\n0)","v":0.4185801120212847},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AN539:AN566)),\n0)","v":0.38821508367234053},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C538,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C539:$C566,\"Depreciation ($MM)\",AO539:AO566)),\n0)","v":0.36005282349166834}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E578=Announcement_Year,\"Ancmt Yr\",\nIF(E578=Base_Year,\"Base Yr\",\nIF(E578=Standard_Year,\"Std Yr\",\nIF(E578=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG15",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F578,0,-1)+1","v":2012},{"$f":"OFFSET(G578,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE578,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":128.6936},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":128.6936},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":128.6936},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":128.6936},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":128.6936},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":128.6936},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":128.6936},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO580,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1891116183740208},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.24561393718153474},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.36103286358829617},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.39412997102174929},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3743723182741972},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35461466552664517},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.35816081218191165},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C579,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E580*E581","v":24.337454970378882},{"$f":"F580*F581","v":31.608941786065561},{"$f":"G580*G581","v":46.462618933486752},{"$f":"H580*H581","v":50.722004838684597},{"$f":"I580*I581","v":48.179321379052226},{"$f":"J580*J581","v":45.636637919419861},{"$f":"K580*K581","v":46.093004298614069},{"$f":"L580*L581","v":0},{"$f":"M580*M581","v":0},{"$f":"N580*N581","v":0},{"$f":"O580*O581","v":0},{"$f":"P580*P581","v":0},{"$f":"Q580*Q581","v":0},{"$f":"R580*R581","v":0},{"$f":"S580*S581","v":0},{"$f":"T580*T581","v":0},{"$f":"U580*U581","v":0},{"$f":"V580*V581","v":0},{"$f":"W580*W581","v":0},{"$f":"X580*X581","v":0},{"$f":"Y580*Y581","v":0},{"$f":"Z580*Z581","v":0},{"$f":"AA580*AA581","v":0},{"$f":"AB580*AB581","v":0},{"$f":"AC580*AC581","v":0},{"$f":"AD580*AD581","v":0},{"$f":"AE580*AE581","v":0},{"$f":"AF580*AF581","v":0},{"$f":"AG580*AG581","v":0},{"$f":"AH580*AH581","v":0},{"$f":"AI580*AI581","v":0},{"$f":"AJ580*AJ581","v":0},{"$f":"AK580*AK581","v":0},{"$f":"AL580*AL581","v":0},{"$f":"AM580*AM581","v":0},{"$f":"AN580*AN581","v":0},{"$f":"AO580*AO581","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E583,\nOFFSET(E583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.310468904677698},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F583,\nOFFSET(F583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.482449564402302},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G583,\nOFFSET(G583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":33.047404556347928},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H583,\nOFFSET(H583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":36.076972247574844},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I583,\nOFFSET(I583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":34.268441198787073},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J583,\nOFFSET(J583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.45991014999931},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K583,\nOFFSET(K583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.784509251499301},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L583,\nOFFSET(L583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M583,\nOFFSET(M583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N583,\nOFFSET(N583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O583,\nOFFSET(O583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P583,\nOFFSET(P583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q583,\nOFFSET(Q583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R583,\nOFFSET(R583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S583,\nOFFSET(S583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T583,\nOFFSET(T583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U583,\nOFFSET(U583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V583,\nOFFSET(V583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W583,\nOFFSET(W583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X583,\nOFFSET(X583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y583,\nOFFSET(Y583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z583,\nOFFSET(Z583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA583,\nOFFSET(AA583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB583,\nOFFSET(AB583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC583,\nOFFSET(AC583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD583,\nOFFSET(AD583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE583,\nOFFSET(AE583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF583,\nOFFSET(AF583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG583,\nOFFSET(AG583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH583,\nOFFSET(AH583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI583,\nOFFSET(AI583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ583,\nOFFSET(AJ583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK583,\nOFFSET(AK583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL583,\nOFFSET(AL583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM583,\nOFFSET(AM583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN583,\nOFFSET(AN583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO583,\nOFFSET(AO583,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E584,\nOFFSET(E584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.85181092396326108},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F584,\nOFFSET(F584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1063129625122947},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G584,\nOFFSET(G584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6261916626720365},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H584,\nOFFSET(H584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7752701693539612},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I584,\nOFFSET(I584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6862762482668281},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J584,\nOFFSET(J584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5972823271796954},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K584,\nOFFSET(K584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6132551504514925},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L584,\nOFFSET(L584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M584,\nOFFSET(M584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N584,\nOFFSET(N584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O584,\nOFFSET(O584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P584,\nOFFSET(P584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q584,\nOFFSET(Q584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R584,\nOFFSET(R584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S584,\nOFFSET(S584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T584,\nOFFSET(T584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U584,\nOFFSET(U584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V584,\nOFFSET(V584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W584,\nOFFSET(W584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X584,\nOFFSET(X584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y584,\nOFFSET(Y584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z584,\nOFFSET(Z584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA584,\nOFFSET(AA584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB584,\nOFFSET(AB584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC584,\nOFFSET(AC584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD584,\nOFFSET(AD584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE584,\nOFFSET(AE584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF584,\nOFFSET(AF584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG584,\nOFFSET(AG584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH584,\nOFFSET(AH584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI584,\nOFFSET(AI584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ584,\nOFFSET(AJ584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK584,\nOFFSET(AK584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL584,\nOFFSET(AL584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM584,\nOFFSET(AM584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN584,\nOFFSET(AN584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO584,\nOFFSET(AO584,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C579,((MATCH($C579,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C579,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.8408},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.8408},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.8408},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.8408},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.8408},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.8408},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.8408},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO587,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15128929469921665},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.1964911497452278},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28882629087063694},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.31530397681739947},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.2994978546193578},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28369173242131612},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.28652864974552933},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C586,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E587*E588","v":20.702548118076567},{"$f":"F587*F588","v":26.888006124056769},{"$f":"G587*G588","v":39.523220703770654},{"$f":"H587*H588","v":43.146448430874401},{"$f":"I587*I588","v":40.983526024396618},{"$f":"J587*J588","v":38.820603617918835},{"$f":"K587*K588","v":39.208809654098033},{"$f":"L587*L588","v":0},{"$f":"M587*M588","v":0},{"$f":"N587*N588","v":0},{"$f":"O587*O588","v":0},{"$f":"P587*P588","v":0},{"$f":"Q587*Q588","v":0},{"$f":"R587*R588","v":0},{"$f":"S587*S588","v":0},{"$f":"T587*T588","v":0},{"$f":"U587*U588","v":0},{"$f":"V587*V588","v":0},{"$f":"W587*W588","v":0},{"$f":"X587*X588","v":0},{"$f":"Y587*Y588","v":0},{"$f":"Z587*Z588","v":0},{"$f":"AA587*AA588","v":0},{"$f":"AB587*AB588","v":0},{"$f":"AC587*AC588","v":0},{"$f":"AD587*AD588","v":0},{"$f":"AE587*AE588","v":0},{"$f":"AF587*AF588","v":0},{"$f":"AG587*AG588","v":0},{"$f":"AH587*AH588","v":0},{"$f":"AI587*AI588","v":0},{"$f":"AJ587*AJ588","v":0},{"$f":"AK587*AK588","v":0},{"$f":"AL587*AL588","v":0},{"$f":"AM587*AM588","v":0},{"$f":"AN587*AN588","v":0},{"$f":"AO587*AO588","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E590,\nOFFSET(E590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.768214035513395},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F590,\nOFFSET(F590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.180625841972827},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G590,\nOFFSET(G590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.193987493571814},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H590,\nOFFSET(H590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.778625977109666},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I590,\nOFFSET(I590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.235699915115354},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J590,\nOFFSET(J590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.692773853121047},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K590,\nOFFSET(K590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.96970159165226},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L590,\nOFFSET(L590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M590,\nOFFSET(M590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N590,\nOFFSET(N590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O590,\nOFFSET(O590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P590,\nOFFSET(P590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q590,\nOFFSET(Q590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R590,\nOFFSET(R590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S590,\nOFFSET(S590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T590,\nOFFSET(T590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U590,\nOFFSET(U590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V590,\nOFFSET(V590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W590,\nOFFSET(W590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X590,\nOFFSET(X590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y590,\nOFFSET(Y590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z590,\nOFFSET(Z590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA590,\nOFFSET(AA590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB590,\nOFFSET(AB590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC590,\nOFFSET(AC590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD590,\nOFFSET(AD590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE590,\nOFFSET(AE590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF590,\nOFFSET(AF590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG590,\nOFFSET(AG590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH590,\nOFFSET(AH590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI590,\nOFFSET(AI590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ590,\nOFFSET(AJ590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK590,\nOFFSET(AK590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL590,\nOFFSET(AL590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM590,\nOFFSET(AM590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN590,\nOFFSET(AN590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO590,\nOFFSET(AO590,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E591,\nOFFSET(E591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.68144873917060889},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F591,\nOFFSET(F591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.88505037000983589},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G591,\nOFFSET(G591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3009533301376293},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H591,\nOFFSET(H591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4202161354831691},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I591,\nOFFSET(I591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3490209986134627},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J591,\nOFFSET(J591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2778258617437563},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K591,\nOFFSET(K591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2906041203611942},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L591,\nOFFSET(L591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M591,\nOFFSET(M591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N591,\nOFFSET(N591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O591,\nOFFSET(O591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P591,\nOFFSET(P591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q591,\nOFFSET(Q591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R591,\nOFFSET(R591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S591,\nOFFSET(S591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T591,\nOFFSET(T591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U591,\nOFFSET(U591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V591,\nOFFSET(V591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W591,\nOFFSET(W591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X591,\nOFFSET(X591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y591,\nOFFSET(Y591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z591,\nOFFSET(Z591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA591,\nOFFSET(AA591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB591,\nOFFSET(AB591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC591,\nOFFSET(AC591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD591,\nOFFSET(AD591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE591,\nOFFSET(AE591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF591,\nOFFSET(AF591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG591,\nOFFSET(AG591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH591,\nOFFSET(AH591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI591,\nOFFSET(AI591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ591,\nOFFSET(AJ591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK591,\nOFFSET(AK591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL591,\nOFFSET(AL591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM591,\nOFFSET(AM591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN591,\nOFFSET(AN591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO591,\nOFFSET(AO591,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C586,((MATCH($C586,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C586,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":157.59740000000002},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":157.59740000000002},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":157.59740000000002},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":157.59740000000002},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":157.59740000000002},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":157.59740000000002},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":157.59740000000002},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO594,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.7822323674804162E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.912278743630695E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.2206572717659234E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.8825994204349867E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.4874463654839449E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.0922933105329031E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.1632162436382332E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C593,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E594*E595","v":5.9606998731075826},{"$f":"F594*F595","v":7.7416235807146423},{"$f":"G594*G595","v":11.379568123214032},{"$f":"H594*H595","v":12.422771739020609},{"$f":"I594*I595","v":11.800020798397195},{"$f":"J594*J595","v":11.177269857773783},{"$f":"K594*K595","v":11.289042556351523},{"$f":"L594*L595","v":0},{"$f":"M594*M595","v":0},{"$f":"N594*N595","v":0},{"$f":"O594*O595","v":0},{"$f":"P594*P595","v":0},{"$f":"Q594*Q595","v":0},{"$f":"R594*R595","v":0},{"$f":"S594*S595","v":0},{"$f":"T594*T595","v":0},{"$f":"U594*U595","v":0},{"$f":"V594*V595","v":0},{"$f":"W594*W595","v":0},{"$f":"X594*X595","v":0},{"$f":"Y594*Y595","v":0},{"$f":"Z594*Z595","v":0},{"$f":"AA594*AA595","v":0},{"$f":"AB594*AB595","v":0},{"$f":"AC594*AC595","v":0},{"$f":"AD594*AD595","v":0},{"$f":"AE594*AE595","v":0},{"$f":"AF594*AF595","v":0},{"$f":"AG594*AG595","v":0},{"$f":"AH594*AH595","v":0},{"$f":"AI594*AI595","v":0},{"$f":"AJ594*AJ595","v":0},{"$f":"AK594*AK595","v":0},{"$f":"AL594*AL595","v":0},{"$f":"AM594*AM595","v":0},{"$f":"AN594*AN595","v":0},{"$f":"AO594*AO595","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E597,\nOFFSET(E597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.2779213026010661},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F597,\nOFFSET(F597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.5560684378816019},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G597,\nOFFSET(G597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.1669766847894962},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H597,\nOFFSET(H597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.915671144502797},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I597,\nOFFSET(I597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.4687304207923031},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J597,\nOFFSET(J597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.0217896970818092},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K597,\nOFFSET(K597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.1020075940526279},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L597,\nOFFSET(L597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M597,\nOFFSET(M597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N597,\nOFFSET(N597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O597,\nOFFSET(O597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P597,\nOFFSET(P597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q597,\nOFFSET(Q597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R597,\nOFFSET(R597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S597,\nOFFSET(S597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T597,\nOFFSET(T597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U597,\nOFFSET(U597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V597,\nOFFSET(V597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W597,\nOFFSET(W597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X597,\nOFFSET(X597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y597,\nOFFSET(Y597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z597,\nOFFSET(Z597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA597,\nOFFSET(AA597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB597,\nOFFSET(AB597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC597,\nOFFSET(AC597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD597,\nOFFSET(AD597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE597,\nOFFSET(AE597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF597,\nOFFSET(AF597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG597,\nOFFSET(AG597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH597,\nOFFSET(AH597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI597,\nOFFSET(AI597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ597,\nOFFSET(AJ597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK597,\nOFFSET(AK597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL597,\nOFFSET(AL597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM597,\nOFFSET(AM597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN597,\nOFFSET(AN597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO597,\nOFFSET(AO597,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E598,\nOFFSET(E598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.17036218479265219},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F598,\nOFFSET(F598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.22126259250245892},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G598,\nOFFSET(G598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.32523833253440726},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H598,\nOFFSET(H598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.35505403387079221},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I598,\nOFFSET(I598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.33725524965336562},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J598,\nOFFSET(J598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.31945646543593903},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K598,\nOFFSET(K598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.32265103009029844},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L598,\nOFFSET(L598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M598,\nOFFSET(M598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N598,\nOFFSET(N598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O598,\nOFFSET(O598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P598,\nOFFSET(P598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q598,\nOFFSET(Q598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R598,\nOFFSET(R598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S598,\nOFFSET(S598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T598,\nOFFSET(T598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U598,\nOFFSET(U598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V598,\nOFFSET(V598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W598,\nOFFSET(W598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X598,\nOFFSET(X598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y598,\nOFFSET(Y598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z598,\nOFFSET(Z598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA598,\nOFFSET(AA598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB598,\nOFFSET(AB598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC598,\nOFFSET(AC598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD598,\nOFFSET(AD598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE598,\nOFFSET(AE598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF598,\nOFFSET(AF598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG598,\nOFFSET(AG598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH598,\nOFFSET(AH598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI598,\nOFFSET(AI598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ598,\nOFFSET(AJ598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK598,\nOFFSET(AK598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL598,\nOFFSET(AL598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM598,\nOFFSET(AM598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN598,\nOFFSET(AN598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO598,\nOFFSET(AO598,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C593,((MATCH($C593,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C593,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":161.88131802799222},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":161.88131802799222},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":161.88131802799222},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":161.88131802799222},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":161.88131802799222},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":161.88131802799222},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":161.88131802799222},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":158.01727066090237},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":145.103202610295},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":133.24454548355814},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":122.35504511090886},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":112.35549650278087},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":103.17316775081555},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":94.741271010933247},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":86.998476720669942},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":79.888467517429746},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":73.359528613069287},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":67.364171645395373},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":61.85878927065297},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":56.803337984674975},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":52.161046865687524},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":47.898150120306148},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":43.983641487390685},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":40.389048713410943},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":37.088226458965195},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":34.057166130153171},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":31.27382125160845},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.717947111037489},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.37095350891699},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.215769542321492},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":22.236719439383975},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.419408541268833},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.750618602345124},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.218211647023725},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.811041683959422},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.51887363546925},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO601,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.33230889249897}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.72348484060746154},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.73071968901353612},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.73802688590367149},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.74540715476270825},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.75286122631033536},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76038983857343867},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.76799373695917306},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77567367432876477},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.78343041107205247},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79126471518277297},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.79917736233460068},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.8071691359579467},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.81524082731752623},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.82339323559070154},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.83162716794660851},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.83994343962607465},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.84834287402233544},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.85682630276255878},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.86539456579018437},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.87404851144808626},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.88278899656256715},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.89161688652819282},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.90053305539347472},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.90953838594740943},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.91863376980688349},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.92782010750495236},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.93709830858000187},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.94646929166580185},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.95593398458245993},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C600,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.96549332442828451}]
[null,null,"Revenues ($MM)",null,{"$f":"E601*E602","v":0},{"$f":"F601*F602","v":0},{"$f":"G601*G602","v":0},{"$f":"H601*H602","v":0},{"$f":"I601*I602","v":0},{"$f":"J601*J602","v":0},{"$f":"K601*K602","v":0},{"$f":"L601*L602","v":114.32309987732906},{"$f":"M601*M602","v":106.02976708626288},{"$f":"N601*N602","v":98.338056966880529},{"$f":"O601*O602","v":91.204326046985386},{"$f":"P601*P602","v":84.5880968797902},{"$f":"Q601*Q602","v":78.451828371152942},{"$f":"R601*R602","v":72.760702767948402},{"$f":"S601*S602","v":67.482428098927556},{"$f":"T601*T602","v":62.587054947096298},{"$f":"U601*U602","v":58.046806513962757},{"$f":"V601*V602","v":53.835921011422371},{"$f":"W601*W602","v":49.93050548699766},{"$f":"X601*X602","v":46.308400253023493},{"$f":"Y601*Y602","v":42.94905315053667},{"$f":"Z601*Z602","v":39.83340293443171},{"$f":"AA601*AA602","v":36.943771118199052},{"$f":"AB601*AB602","v":34.263761664563148},{"$f":"AC601*AC602","v":31.778167952855657},{"$f":"AD601*AD602","v":29.472886495248076},{"$f":"AE601*AE602","v":27.334836912261892},{"$f":"AF601*AF602","v":25.35188771348966},{"$f":"AG601*AG602","v":23.51278746240029},{"$f":"AH601*AH602","v":21.807100934651018},{"$f":"AI601*AI602","v":20.225149907662683},{"$f":"AJ601*AJ602","v":18.757958245492663},{"$f":"AK601*AK602","v":17.397200967412214},{"$f":"AL601*AL602","v":16.135157011198423},{"$f":"AM601*AM602","v":14.964665423115541},{"$f":"AN601*AN602","v":13.879084726003345},{"$f":"AO601*AO602","v":12.87225523492361}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E604,\nOFFSET(E604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F604,\nOFFSET(F604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G604,\nOFFSET(G604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H604,\nOFFSET(H604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I604,\nOFFSET(I604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J604,\nOFFSET(J604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K604,\nOFFSET(K604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L604,\nOFFSET(L604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":82.785276689533404},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M604,\nOFFSET(M604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":76.779790042272325},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N604,\nOFFSET(N604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":71.209959000846681},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O604,\nOFFSET(O604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":66.044179830531235},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P604,\nOFFSET(P604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":61.253141424160731},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q604,\nOFFSET(Q604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":56.809658988206031},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R604,\nOFFSET(R604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":52.688519793749968},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S604,\nOFFSET(S604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.866340117139416},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T604,\nOFFSET(T604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.321432558581954},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U604,\nOFFSET(U604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":42.033682985840365},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V604,\nOFFSET(V604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.984436404792405},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W604,\nOFFSET(W604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":36.156391109274558},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X604,\nOFFSET(X604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":33.533500509606498},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y604,\nOFFSET(Y604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":31.100882082762176},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z604,\nOFFSET(Z604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.844732927562418},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA604,\nOFFSET(AA604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.75225144574128},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB604,\nOFFSET(AB604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.811564704497567},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC604,\nOFFSET(AC604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.011661068379713},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD604,\nOFFSET(AD604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.342327718251234},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE604,\nOFFSET(AE604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.794092702813618},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF604,\nOFFSET(AF604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.358171193881532},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG604,\nOFFSET(AG604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.026415640458019},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH604,\nOFFSET(AH604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.791269538779099},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI604,\nOFFSET(AI604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.645724556014935},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ604,\nOFFSET(AJ604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.583280764343325},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK604,\nOFFSET(AK604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.597909759760149},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL604,\nOFFSET(AL604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.684020456359352},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM604,\nOFFSET(AM604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.836427361996202},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN604,\nOFFSET(AN604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.050321155326843},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO604,\nOFFSET(AO604,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.3212413972757151}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E605,\nOFFSET(E605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F605,\nOFFSET(F605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G605,\nOFFSET(G605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H605,\nOFFSET(H605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I605,\nOFFSET(I605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J605,\nOFFSET(J605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K605,\nOFFSET(K605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L605,\nOFFSET(L605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.2587754039120149},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M605,\nOFFSET(M605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.0223742833599743},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N605,\nOFFSET(N605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8031223930774316},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O605,\nOFFSET(O605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.599775677629498},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P605,\nOFFSET(P605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.411180329009349},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q605,\nOFFSET(Q605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.2362662398252402},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R605,\nOFFSET(R605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.0740409314125285},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S605,\nOFFSET(S605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9235839224182516},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T605,\nOFFSET(T605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7840415059050818},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U605,\nOFFSET(U605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6546219053394771},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V605,\nOFFSET(V605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5345907819786462},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W605,\nOFFSET(W605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4232670681648363},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X605,\nOFFSET(X605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3200191028846653},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y605,\nOFFSET(Y605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.2242610476663072},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z605,\nOFFSET(Z605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1354495624780068},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA605,\nOFFSET(AA605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.0530807227666548},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB605,\nOFFSET(AB605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.97668716014342627},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC605,\nOFFSET(AC605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.90583541049246141},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD605,\nOFFSET(AD605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.84012345445551906},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE605,\nOFFSET(AE605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.77917843633708195},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF605,\nOFFSET(AF605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.72265454848677146},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG605,\nOFFSET(AG605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.67023106915486674},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH605,\nOFFSET(AH605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.62161054268753213},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI605,\nOFFSET(AI605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.57651709173602195},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ605,\nOFFSET(AJ605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.53469485190317256},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK605,\nOFFSET(AK605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.49590651994523022},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL605,\nOFFSET(AL605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.45993200729137168},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM605,\nOFFSET(AM605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.42656719124086834},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN605,\nOFFSET(AN605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.39562275675206537},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO605,\nOFFSET(AO605,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C600,((MATCH($C600,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C600,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.36692312225138701}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F608,0,-1)+1","v":2012},{"$f":"OFFSET(G608,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",E579:E606)),\n0)","v":0.37822323674804159},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",F579:F606)),\n0)","v":0.49122787436306947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",G579:G606)),\n0)","v":0.72206572717659245},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",H579:H606)),\n0)","v":0.78825994204349858},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",I579:I606)),\n0)","v":0.7487446365483944},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",J579:J606)),\n0)","v":0.70922933105329033},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",K579:K606)),\n0)","v":0.71632162436382341},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",L579:L606)),\n0)","v":0.72348484060746154},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",M579:M606)),\n0)","v":0.73071968901353612},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",N579:N606)),\n0)","v":0.73802688590367149},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",O579:O606)),\n0)","v":0.74540715476270825},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",P579:P606)),\n0)","v":0.75286122631033536},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",Q579:Q606)),\n0)","v":0.76038983857343867},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",R579:R606)),\n0)","v":0.76799373695917306},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",S579:S606)),\n0)","v":0.77567367432876477},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",T579:T606)),\n0)","v":0.78343041107205247},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",U579:U606)),\n0)","v":0.79126471518277297},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",V579:V606)),\n0)","v":0.79917736233460068},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",W579:W606)),\n0)","v":0.8071691359579467},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",X579:X606)),\n0)","v":0.81524082731752623},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",Y579:Y606)),\n0)","v":0.82339323559070154},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",Z579:Z606)),\n0)","v":0.83162716794660851},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AA579:AA606)),\n0)","v":0.83994343962607465},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AB579:AB606)),\n0)","v":0.84834287402233544},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AC579:AC606)),\n0)","v":0.85682630276255878},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AD579:AD606)),\n0)","v":0.86539456579018437},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AE579:AE606)),\n0)","v":0.87404851144808626},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AF579:AF606)),\n0)","v":0.88278899656256715},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AG579:AG606)),\n0)","v":0.89161688652819282},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AH579:AH606)),\n0)","v":0.90053305539347472},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AI579:AI606)),\n0)","v":0.90953838594740943},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AJ579:AJ606)),\n0)","v":0.91863376980688349},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AK579:AK606)),\n0)","v":0.92782010750495236},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AL579:AL606)),\n0)","v":0.93709830858000187},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AM579:AM606)),\n0)","v":0.94646929166580185},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AN579:AN606)),\n0)","v":0.95593398458245993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Unit Sales (MM)\",AO579:AO606)),\n0)","v":0.96549332442828451}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",E579:E606)),\n0)","v":51.000702961563036},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",F579:F606)),\n0)","v":66.238571490836975},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",G579:G606)),\n0)","v":97.365407760471442},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",H579:H606)),\n0)","v":106.2912250085796},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",I579:I606)),\n0)","v":100.96286820184604},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",J579:J606)),\n0)","v":95.634511395112469},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",K579:K606)),\n0)","v":96.590856509063627},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",L579:L606)),\n0)","v":114.32309987732906},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",M579:M606)),\n0)","v":106.02976708626288},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",N579:N606)),\n0)","v":98.338056966880529},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",O579:O606)),\n0)","v":91.204326046985386},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",P579:P606)),\n0)","v":84.5880968797902},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",Q579:Q606)),\n0)","v":78.451828371152942},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",R579:R606)),\n0)","v":72.760702767948402},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",S579:S606)),\n0)","v":67.482428098927556},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",T579:T606)),\n0)","v":62.587054947096298},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",U579:U606)),\n0)","v":58.046806513962757},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",V579:V606)),\n0)","v":53.835921011422371},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",W579:W606)),\n0)","v":49.93050548699766},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",X579:X606)),\n0)","v":46.308400253023493},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",Y579:Y606)),\n0)","v":42.94905315053667},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",Z579:Z606)),\n0)","v":39.83340293443171},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AA579:AA606)),\n0)","v":36.943771118199052},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AB579:AB606)),\n0)","v":34.263761664563148},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AC579:AC606)),\n0)","v":31.778167952855657},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AD579:AD606)),\n0)","v":29.472886495248076},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AE579:AE606)),\n0)","v":27.334836912261892},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AF579:AF606)),\n0)","v":25.35188771348966},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AG579:AG606)),\n0)","v":23.51278746240029},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AH579:AH606)),\n0)","v":21.807100934651018},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AI579:AI606)),\n0)","v":20.225149907662683},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AJ579:AJ606)),\n0)","v":18.757958245492663},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AK579:AK606)),\n0)","v":17.397200967412214},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AL579:AL606)),\n0)","v":16.135157011198423},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AM579:AM606)),\n0)","v":14.964665423115541},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AN579:AN606)),\n0)","v":13.879084726003345},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Revenues ($MM)\",AO579:AO606)),\n0)","v":12.87225523492361}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",E580:E607)),\n0)","v":36.356604242792159},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",F580:F607)),\n0)","v":47.219143844256728},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",G580:G607)),\n0)","v":69.408368734709228},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",H580:H607)),\n0)","v":75.771269369187308},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",I580:I607)),\n0)","v":71.972871534694733},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",J580:J607)),\n0)","v":68.174473700202171},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",K580:K607)),\n0)","v":68.856218437204191},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",L580:L607)),\n0)","v":82.785276689533404},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",M580:M607)),\n0)","v":76.779790042272325},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",N580:N607)),\n0)","v":71.209959000846681},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",O580:O607)),\n0)","v":66.044179830531235},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",P580:P607)),\n0)","v":61.253141424160731},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",Q580:Q607)),\n0)","v":56.809658988206031},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",R580:R607)),\n0)","v":52.688519793749968},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",S580:S607)),\n0)","v":48.866340117139416},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",T580:T607)),\n0)","v":45.321432558581954},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",U580:U607)),\n0)","v":42.033682985840365},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",V580:V607)),\n0)","v":38.984436404792405},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",W580:W607)),\n0)","v":36.156391109274558},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",X580:X607)),\n0)","v":33.533500509606498},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",Y580:Y607)),\n0)","v":31.100882082762176},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",Z580:Z607)),\n0)","v":28.844732927562418},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AA580:AA607)),\n0)","v":26.75225144574128},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AB580:AB607)),\n0)","v":24.811564704497567},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AC580:AC607)),\n0)","v":23.011661068379713},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AD580:AD607)),\n0)","v":21.342327718251234},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AE580:AE607)),\n0)","v":19.794092702813618},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AF580:AF607)),\n0)","v":18.358171193881532},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AG580:AG607)),\n0)","v":17.026415640458019},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AH580:AH607)),\n0)","v":15.791269538779099},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AI580:AI607)),\n0)","v":14.645724556014935},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AJ580:AJ607)),\n0)","v":13.583280764343325},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AK580:AK607)),\n0)","v":12.597909759760149},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AL580:AL607)),\n0)","v":11.684020456359352},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AM580:AM607)),\n0)","v":10.836427361996202},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AN580:AN607)),\n0)","v":10.050321155326843},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C580:$C607,\"Mats, Lab, Ovrhd ($MM)\",AO580:AO607)),\n0)","v":9.3212413972757151}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",E579:E606)),\n0)","v":1.7036218479265222},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",F579:F606)),\n0)","v":2.2126259250245894},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",G579:G606)),\n0)","v":3.252383325344073},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",H579:H606)),\n0)","v":3.5505403387079228},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",I579:I606)),\n0)","v":3.3725524965336566},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",J579:J606)),\n0)","v":3.1945646543593909},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",K579:K606)),\n0)","v":3.226510300902985},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",L579:L606)),\n0)","v":3.2587754039120149},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",M579:M606)),\n0)","v":3.0223742833599743},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",N579:N606)),\n0)","v":2.8031223930774316},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",O579:O606)),\n0)","v":2.599775677629498},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",P579:P606)),\n0)","v":2.411180329009349},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",Q579:Q606)),\n0)","v":2.2362662398252402},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",R579:R606)),\n0)","v":2.0740409314125285},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",S579:S606)),\n0)","v":1.9235839224182516},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",T579:T606)),\n0)","v":1.7840415059050818},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",U579:U606)),\n0)","v":1.6546219053394771},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",V579:V606)),\n0)","v":1.5345907819786462},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",W579:W606)),\n0)","v":1.4232670681648363},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",X579:X606)),\n0)","v":1.3200191028846653},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",Y579:Y606)),\n0)","v":1.2242610476663072},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",Z579:Z606)),\n0)","v":1.1354495624780068},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AA579:AA606)),\n0)","v":1.0530807227666548},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AB579:AB606)),\n0)","v":0.97668716014342627},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AC579:AC606)),\n0)","v":0.90583541049246141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AD579:AD606)),\n0)","v":0.84012345445551906},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AE579:AE606)),\n0)","v":0.77917843633708195},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AF579:AF606)),\n0)","v":0.72265454848677146},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AG579:AG606)),\n0)","v":0.67023106915486674},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AH579:AH606)),\n0)","v":0.62161054268753213},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AI579:AI606)),\n0)","v":0.57651709173602195},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AJ579:AJ606)),\n0)","v":0.53469485190317256},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AK579:AK606)),\n0)","v":0.49590651994523022},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AL579:AL606)),\n0)","v":0.45993200729137168},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AM579:AM606)),\n0)","v":0.42656719124086834},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AN579:AN606)),\n0)","v":0.39562275675206537},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C578,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C579:$C606,\"Depreciation ($MM)\",AO579:AO606)),\n0)","v":0.36692312225138701}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E618=Announcement_Year,\"Ancmt Yr\",\nIF(E618=Base_Year,\"Base Yr\",\nIF(E618=Standard_Year,\"Std Yr\",\nIF(E618=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG16",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F618,0,-1)+1","v":2012},{"$f":"OFFSET(G618,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE618,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.277800000000013},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.277800000000013},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.277800000000013},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.277800000000013},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.277800000000013},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.277800000000013},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":77.277800000000013},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO620,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0833333333333335},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.9333333333333336},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.15},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.563294125678004},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.6589270669347833},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C619,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E620*E621","v":238.27321666666671},{"$f":"F620*F621","v":303.95934666666676},{"$f":"G620*G621","v":386.38900000000007},{"$f":"H620*H621","v":475.2584700000001},{"$f":"I620*I621","v":579.58350000000007},{"$f":"J620*J621","v":739.03033078531973},{"$f":"K620*K621","v":746.42063409317291},{"$f":"L620*L621","v":0},{"$f":"M620*M621","v":0},{"$f":"N620*N621","v":0},{"$f":"O620*O621","v":0},{"$f":"P620*P621","v":0},{"$f":"Q620*Q621","v":0},{"$f":"R620*R621","v":0},{"$f":"S620*S621","v":0},{"$f":"T620*T621","v":0},{"$f":"U620*U621","v":0},{"$f":"V620*V621","v":0},{"$f":"W620*W621","v":0},{"$f":"X620*X621","v":0},{"$f":"Y620*Y621","v":0},{"$f":"Z620*Z621","v":0},{"$f":"AA620*AA621","v":0},{"$f":"AB620*AB621","v":0},{"$f":"AC620*AC621","v":0},{"$f":"AD620*AD621","v":0},{"$f":"AE620*AE621","v":0},{"$f":"AF620*AF621","v":0},{"$f":"AG620*AG621","v":0},{"$f":"AH620*AH621","v":0},{"$f":"AI620*AI621","v":0},{"$f":"AJ620*AJ621","v":0},{"$f":"AK620*AK621","v":0},{"$f":"AL620*AL621","v":0},{"$f":"AM620*AM621","v":0},{"$f":"AN620*AN621","v":0},{"$f":"AO620*AO621","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E623,\nOFFSET(E623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":169.47627075},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F623,\nOFFSET(F623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":216.19675620000001},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G623,\nOFFSET(G623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":274.82638500000002},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H623,\nOFFSET(H623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":338.03645355000003},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I623,\nOFFSET(I623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":412.2395775},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J623,\nOFFSET(J623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":525.64911065036426},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K623,\nOFFSET(K623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":530.9056017568679},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L623,\nOFFSET(L623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M623,\nOFFSET(M623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N623,\nOFFSET(N623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O623,\nOFFSET(O623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P623,\nOFFSET(P623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q623,\nOFFSET(Q623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R623,\nOFFSET(R623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S623,\nOFFSET(S623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T623,\nOFFSET(T623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U623,\nOFFSET(U623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V623,\nOFFSET(V623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W623,\nOFFSET(W623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X623,\nOFFSET(X623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y623,\nOFFSET(Y623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z623,\nOFFSET(Z623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA623,\nOFFSET(AA623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB623,\nOFFSET(AB623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC623,\nOFFSET(AC623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD623,\nOFFSET(AD623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE623,\nOFFSET(AE623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF623,\nOFFSET(AF623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG623,\nOFFSET(AG623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH623,\nOFFSET(AH623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI623,\nOFFSET(AI623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ623,\nOFFSET(AJ623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK623,\nOFFSET(AK623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL623,\nOFFSET(AL623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM623,\nOFFSET(AM623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN623,\nOFFSET(AN623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO623,\nOFFSET(AO623,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E624,\nOFFSET(E624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.3395625833333344},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F624,\nOFFSET(F624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.638577133333335},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G624,\nOFFSET(G624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.523615000000003},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H624,\nOFFSET(H624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.634046450000003},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I624,\nOFFSET(I624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.285422500000003},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J624,\nOFFSET(J624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":25.866061577486192},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K624,\nOFFSET(K624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.124722193261054},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L624,\nOFFSET(L624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M624,\nOFFSET(M624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N624,\nOFFSET(N624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O624,\nOFFSET(O624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P624,\nOFFSET(P624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q624,\nOFFSET(Q624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R624,\nOFFSET(R624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S624,\nOFFSET(S624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T624,\nOFFSET(T624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U624,\nOFFSET(U624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V624,\nOFFSET(V624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W624,\nOFFSET(W624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X624,\nOFFSET(X624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y624,\nOFFSET(Y624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z624,\nOFFSET(Z624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA624,\nOFFSET(AA624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB624,\nOFFSET(AB624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC624,\nOFFSET(AC624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD624,\nOFFSET(AD624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE624,\nOFFSET(AE624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF624,\nOFFSET(AF624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG624,\nOFFSET(AG624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH624,\nOFFSET(AH624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI624,\nOFFSET(AI624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ624,\nOFFSET(AJ624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK624,\nOFFSET(AK624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL624,\nOFFSET(AL624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM624,\nOFFSET(AM624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN624,\nOFFSET(AN624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO624,\nOFFSET(AO624,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C619,((MATCH($C619,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C619,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":66.035200000000003},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":66.035200000000003},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":66.035200000000003},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":66.035200000000003},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":66.035200000000003},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":66.035200000000003},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":66.035200000000003},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO627,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4666666666666668},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.1466666666666669},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.9200000000000008},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.6506353005424037},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.727141653547827},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C626,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E627*E628","v":162.88682666666668},{"$f":"F627*F628","v":207.79076266666669},{"$f":"G627*G628","v":264.14080000000001},{"$f":"H627*H628","v":324.89318400000008},{"$f":"I627*I628","v":396.21120000000002},{"$f":"J627*J628","v":505.21123219837779},{"$f":"K627*K628","v":510.2633445203615},{"$f":"L627*L628","v":0},{"$f":"M627*M628","v":0},{"$f":"N627*N628","v":0},{"$f":"O627*O628","v":0},{"$f":"P627*P628","v":0},{"$f":"Q627*Q628","v":0},{"$f":"R627*R628","v":0},{"$f":"S627*S628","v":0},{"$f":"T627*T628","v":0},{"$f":"U627*U628","v":0},{"$f":"V627*V628","v":0},{"$f":"W627*W628","v":0},{"$f":"X627*X628","v":0},{"$f":"Y627*Y628","v":0},{"$f":"Z627*Z628","v":0},{"$f":"AA627*AA628","v":0},{"$f":"AB627*AB628","v":0},{"$f":"AC627*AC628","v":0},{"$f":"AD627*AD628","v":0},{"$f":"AE627*AE628","v":0},{"$f":"AF627*AF628","v":0},{"$f":"AG627*AG628","v":0},{"$f":"AH627*AH628","v":0},{"$f":"AI627*AI628","v":0},{"$f":"AJ627*AJ628","v":0},{"$f":"AK627*AK628","v":0},{"$f":"AL627*AL628","v":0},{"$f":"AM627*AM628","v":0},{"$f":"AN627*AN628","v":0},{"$f":"AO627*AO628","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E630,\nOFFSET(E630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":114.88568326666667},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F630,\nOFFSET(F630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":146.55687162666669},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G630,\nOFFSET(G630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":186.301108},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H630,\nOFFSET(H630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":229.15036284000004},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I630,\nOFFSET(I630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":279.451662},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J630,\nOFFSET(J630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":356.33045834874071},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K630,\nOFFSET(K630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":359.89376293222807},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L630,\nOFFSET(L630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M630,\nOFFSET(M630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N630,\nOFFSET(N630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O630,\nOFFSET(O630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P630,\nOFFSET(P630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q630,\nOFFSET(Q630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R630,\nOFFSET(R630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S630,\nOFFSET(S630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T630,\nOFFSET(T630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U630,\nOFFSET(U630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V630,\nOFFSET(V630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W630,\nOFFSET(W630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X630,\nOFFSET(X630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y630,\nOFFSET(Y630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z630,\nOFFSET(Z630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA630,\nOFFSET(AA630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB630,\nOFFSET(AB630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC630,\nOFFSET(AC630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD630,\nOFFSET(AD630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE630,\nOFFSET(AE630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF630,\nOFFSET(AF630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG630,\nOFFSET(AG630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH630,\nOFFSET(AH630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI630,\nOFFSET(AI630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ630,\nOFFSET(AJ630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK630,\nOFFSET(AK630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL630,\nOFFSET(AL630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM630,\nOFFSET(AM630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN630,\nOFFSET(AN630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO630,\nOFFSET(AO630,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E631,\nOFFSET(E631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.6716500666666683},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F631,\nOFFSET(F631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.5108617066666685},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G631,\nOFFSET(G631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.818892000000002},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H631,\nOFFSET(H631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.307237160000005},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I631,\nOFFSET(I631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.228338000000001},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J631,\nOFFSET(J631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.692849261988954},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K631,\nOFFSET(K631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.899777754608841},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L631,\nOFFSET(L631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M631,\nOFFSET(M631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N631,\nOFFSET(N631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O631,\nOFFSET(O631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P631,\nOFFSET(P631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q631,\nOFFSET(Q631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R631,\nOFFSET(R631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S631,\nOFFSET(S631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T631,\nOFFSET(T631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U631,\nOFFSET(U631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V631,\nOFFSET(V631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W631,\nOFFSET(W631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X631,\nOFFSET(X631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y631,\nOFFSET(Y631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z631,\nOFFSET(Z631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA631,\nOFFSET(AA631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB631,\nOFFSET(AB631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC631,\nOFFSET(AC631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD631,\nOFFSET(AD631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE631,\nOFFSET(AE631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF631,\nOFFSET(AF631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG631,\nOFFSET(AG631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH631,\nOFFSET(AH631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI631,\nOFFSET(AI631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ631,\nOFFSET(AJ631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK631,\nOFFSET(AK631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL631,\nOFFSET(AL631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM631,\nOFFSET(AM631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN631,\nOFFSET(AN631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO631,\nOFFSET(AO631,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C626,((MATCH($C626,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C626,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.162400000000005},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.162400000000005},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.162400000000005},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.162400000000005},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.162400000000005},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.162400000000005},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.162400000000005},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":70.247245023581286},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.506241531950423},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":59.234425423822714},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.393452043745569},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":49.948110479102404},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.866067452865131},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":42.117632146884347},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.675540245154707},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.514755626290189},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.612288262815582},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.947027002761246},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.499586017294813},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":25.252163797523842},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.188413674879843},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.293324923311335},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.553113578480311},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.955122179833612},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.487727706321088},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.140257036129352},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.902909315525806},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.766684672161256},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.723318754325987},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.765222620029277},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.8854275386844535},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.0775343039134668},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.335666688796719},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.6544287050239932},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.0288653550701197},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.4544265919255341},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO634,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.9269342242422107}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.6166666666666667},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.78666666666666674},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.2300000000000002},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.5},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9126588251356009},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.9317854133869568},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":19.511032675208263},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":19.706143001960346},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":19.903204431979947},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":20.102236476299748},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":20.303258841062746},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":20.506291429473375},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":20.711354343768107},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":20.918467887205789},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":21.127652566077849},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":21.338929091738628},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":21.552318382656015},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":21.767841566482577},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":21.985519982147402},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":22.205375181968876},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":22.427428933788566},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":22.65170322312645},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":22.878220255357714},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":23.107002457911292},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":23.338072482490407},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":23.571453207315312},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":23.807167739388465},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":24.045239416782351},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":24.285691810950176},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":24.528548729059679},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":24.773834216350277},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":25.021572558513782},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":25.271788284098921},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":25.524506166939911},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":25.77975122860931},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C633,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":26.037548740895403}]
[null,null,"Revenues ($MM)",null,{"$f":"E634*E635","v":43.266813333333339},{"$f":"F634*F635","v":55.194421333333345},{"$f":"G634*G635","v":70.162400000000005},{"$f":"H634*H635","v":86.299752000000026},{"$f":"I634*I635","v":105.24360000000001},{"$f":"J634*J635","v":134.1967335526941},{"$f":"K634*K635","v":135.53870088822103},{"$f":"L634*L635","v":1370.5962929984555},{"$f":"M634*M635","v":1271.1692201476087},{"$f":"N634*N635","v":1178.954878621214},{"$f":"O634*O635","v":1093.4300357456432},{"$f":"P634*P635","v":1014.1094156792146},{"$f":"Q634*Q635","v":940.54294591233599},{"$f":"R634*R635","v":872.31320351460045},{"$f":"S634*S635","v":809.03304663860388},{"$f":"T634*T635","v":750.34341784141759},{"$f":"U634*U635","v":695.91130675956163},{"$f":"V634*V635","v":645.4278605775072},{"$f":"W634*W635","v":598.60663156833311},{"$f":"X634*X635","v":555.18195176291965},{"$f":"Y634*Y635","v":514.90742552540462},{"$f":"Z634*Z635","v":477.55453148163383},{"$f":"AA634*AA635","v":442.91132586781998},{"$f":"AB634*AB635","v":410.78123994209193},{"$f":"AC634*AC635","v":380.9819646353335},{"$f":"AD634*AD635","v":353.34441611272217},{"$f":"AE634*AE635","v":327.71177637646468},{"$f":"AF634*AF635","v":303.93860346602264},{"$f":"AG634*AG635","v":281.89000620702302},{"$f":"AH634*AH635","v":261.4408788263006},{"$f":"AI634*AI635","v":242.4751910902101},{"$f":"AJ634*AJ635","v":224.88532993838484},{"$f":"AK634*AK635","v":208.57148887731341},{"$f":"AL634*AL635","v":193.44110166909581},{"$f":"AM634*AM635","v":179.40831710207755},{"$f":"AN634*AN635","v":166.39351186316088},{"$f":"AO634*AO635","v":154.32283874778764}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E637,\nOFFSET(E637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":30.62075415},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F637,\nOFFSET(F637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":39.062151239999999},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G637,\nOFFSET(G637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":49.655276999999998},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H637,\nOFFSET(H637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":61.075990710000006},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I637,\nOFFSET(I637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.48291549999999},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J637,\nOFFSET(J637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":94.973603768602828},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K637,\nOFFSET(K637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":95.923339806288837},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L637,\nOFFSET(L637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":968.82573204351729},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M637,\nOFFSET(M637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":898.54427343185716},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N637,\nOFFSET(N637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":833.36123785048107},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O637,\nOFFSET(O637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":772.90677074728944},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P637,\nOFFSET(P637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":716.83784790358095},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q637,\nOFFSET(Q637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":664.83632908301763},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R637,\nOFFSET(R637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":616.60715287459971},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S637,\nOFFSET(S637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":571.87666248702283},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T637,\nOFFSET(T637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":530.39105299481901},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U637,\nOFFSET(U637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":491.91493122581562},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V637,\nOFFSET(V637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":456.22998011857993},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W637,\nOFFSET(W637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":423.13371997128837},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X637,\nOFFSET(X637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":392.43835955323533},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y637,\nOFFSET(Y637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":363.96973056008045},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z637,\nOFFSET(Z637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":337.5662993668364},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA637,\nOFFSET(AA637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":313.07825047119042},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB637,\nOFFSET(AB637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":290.36663642653627},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC637,\nOFFSET(AC637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":269.30258944135369},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD637,\nOFFSET(AD637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":249.76659017148171},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE637,\nOFFSET(AE637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":231.64778955634284},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF637,\nOFFSET(AF637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":214.84337985115619},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG637,\nOFFSET(AG637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":199.25801128631716},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH637,\nOFFSET(AH637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":184.80325104401592},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI637,\nOFFSET(AI637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":171.39708148227805},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ637,\nOFFSET(AJ637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":158.96343475930377},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK637,\nOFFSET(AK637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":147.43176121752231},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL637,\nOFFSET(AL637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":136.73662907833167},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM637,\nOFFSET(AM637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":126.81735317615633},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN637,\nOFFSET(AN637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":117.61765062522331},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO637,\nOFFSET(AO637,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":109.08532146528103}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E638,\nOFFSET(E638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6679125166666671},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F638,\nOFFSET(F638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.1277154266666671},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G638,\nOFFSET(G638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.7047230000000004},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H638,\nOFFSET(H638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.3268092900000013},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I638,\nOFFSET(I638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.0570845000000002},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J638,\nOFFSET(J638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.1732123154972385},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K638,\nOFFSET(K638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.2249444386522104},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L638,\nOFFSET(L638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":52.771938830387327},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M638,\nOFFSET(M638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.943707692325098},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N638,\nOFFSET(N638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.393187663068872},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O638,\nOFFSET(O638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":42.100232764705382},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P638,\nOFFSET(P638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":39.04615846761498},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q638,\nOFFSET(Q638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":36.213635672728337},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R638,\nOFFSET(R638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":33.586592384620999},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S638,\nOFFSET(S638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":31.150122517529976},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T638,\nOFFSET(T638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.890401316849083},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U638,\nOFFSET(U638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":26.794606916197083},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V638,\nOFFSET(V638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":24.850847584965965},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W638,\nOFFSET(W638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.048094253545361},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X638,\nOFFSET(X638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.376117933364974},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y638,\nOFFSET(Y638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.82543167667059},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z638,\nOFFSET(Z638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.387236746708069},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA638,\nOFFSET(AA638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.05337269287995},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB638,\nOFFSET(AB638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.816271047596626},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC638,\nOFFSET(AC638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":14.668912382093584},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD638,\nOFFSET(AD638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.60478647754559},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE638,\nOFFSET(AE638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.61785538548502},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF638,\nOFFSET(AF638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.702519167925672},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG638,\nOFFSET(AG638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.853584122798505},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH638,\nOFFSET(AH638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.066233314407329},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI638,\nOFFSET(AI638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.3359992416917059},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ638,\nOFFSET(AJ638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.6587384892141177},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK638,\nOFFSET(AK638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.0306082170388589},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL638,\nOFFSET(AL638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.4480443561040373},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM638,\nOFFSET(AM638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.907741385365207},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN638,\nOFFSET(AN638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.4066335759642614},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO638,\nOFFSET(AO638,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C633,((MATCH($C633,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C633,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.9418775960013139}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F641,0,-1)+1","v":2012},{"$f":"OFFSET(G641,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",E619:E639)),\n0)","v":6.1666666666666679},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",F619:F639)),\n0)","v":7.8666666666666671},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",G619:G639)),\n0)","v":10},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",H619:H639)),\n0)","v":12.3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",I619:I639)),\n0)","v":15},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",J619:J639)),\n0)","v":19.126588251356008},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",K619:K639)),\n0)","v":19.31785413386957},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",L619:L639)),\n0)","v":19.511032675208263},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",M619:M639)),\n0)","v":19.706143001960346},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",N619:N639)),\n0)","v":19.903204431979947},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",O619:O639)),\n0)","v":20.102236476299748},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",P619:P639)),\n0)","v":20.303258841062746},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",Q619:Q639)),\n0)","v":20.506291429473375},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",R619:R639)),\n0)","v":20.711354343768107},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",S619:S639)),\n0)","v":20.918467887205789},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",T619:T639)),\n0)","v":21.127652566077849},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",U619:U639)),\n0)","v":21.338929091738628},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",V619:V639)),\n0)","v":21.552318382656015},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",W619:W639)),\n0)","v":21.767841566482577},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",X619:X639)),\n0)","v":21.985519982147402},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",Y619:Y639)),\n0)","v":22.205375181968876},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",Z619:Z639)),\n0)","v":22.427428933788566},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AA619:AA639)),\n0)","v":22.65170322312645},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AB619:AB639)),\n0)","v":22.878220255357714},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AC619:AC639)),\n0)","v":23.107002457911292},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AD619:AD639)),\n0)","v":23.338072482490407},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AE619:AE639)),\n0)","v":23.571453207315312},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AF619:AF639)),\n0)","v":23.807167739388465},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AG619:AG639)),\n0)","v":24.045239416782351},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AH619:AH639)),\n0)","v":24.285691810950176},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AI619:AI639)),\n0)","v":24.528548729059679},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AJ619:AJ639)),\n0)","v":24.773834216350277},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AK619:AK639)),\n0)","v":25.021572558513782},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AL619:AL639)),\n0)","v":25.271788284098921},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AM619:AM639)),\n0)","v":25.524506166939911},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AN619:AN639)),\n0)","v":25.77975122860931},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Unit Sales (MM)\",AO619:AO639)),\n0)","v":26.037548740895403}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",E619:E639)),\n0)","v":444.42685666666677},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",F619:F639)),\n0)","v":566.94453066666676},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",G619:G639)),\n0)","v":720.69220000000007},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",H619:H639)),\n0)","v":886.45140600000025},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",I619:I639)),\n0)","v":1081.0383000000002},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",J619:J639)),\n0)","v":1378.4382965363916},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",K619:K639)),\n0)","v":1392.2226795017555},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",L619:L639)),\n0)","v":1370.5962929984555},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",M619:M639)),\n0)","v":1271.1692201476087},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",N619:N639)),\n0)","v":1178.954878621214},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",O619:O639)),\n0)","v":1093.4300357456432},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",P619:P639)),\n0)","v":1014.1094156792146},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",Q619:Q639)),\n0)","v":940.54294591233599},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",R619:R639)),\n0)","v":872.31320351460045},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",S619:S639)),\n0)","v":809.03304663860388},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",T619:T639)),\n0)","v":750.34341784141759},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",U619:U639)),\n0)","v":695.91130675956163},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",V619:V639)),\n0)","v":645.4278605775072},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",W619:W639)),\n0)","v":598.60663156833311},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",X619:X639)),\n0)","v":555.18195176291965},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",Y619:Y639)),\n0)","v":514.90742552540462},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",Z619:Z639)),\n0)","v":477.55453148163383},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AA619:AA639)),\n0)","v":442.91132586781998},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AB619:AB639)),\n0)","v":410.78123994209193},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AC619:AC639)),\n0)","v":380.9819646353335},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AD619:AD639)),\n0)","v":353.34441611272217},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AE619:AE639)),\n0)","v":327.71177637646468},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AF619:AF639)),\n0)","v":303.93860346602264},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AG619:AG639)),\n0)","v":281.89000620702302},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AH619:AH639)),\n0)","v":261.4408788263006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AI619:AI639)),\n0)","v":242.4751910902101},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AJ619:AJ639)),\n0)","v":224.88532993838484},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AK619:AK639)),\n0)","v":208.57148887731341},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AL619:AL639)),\n0)","v":193.44110166909581},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AM619:AM639)),\n0)","v":179.40831710207755},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AN619:AN639)),\n0)","v":166.39351186316088},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Revenues ($MM)\",AO619:AO639)),\n0)","v":154.32283874778764}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",E620:E640)),\n0)","v":314.98270816666667},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",F620:F640)),\n0)","v":401.81577906666672},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",G620:G640)),\n0)","v":510.78277000000003},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",H620:H640)),\n0)","v":628.26280710000015},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",I620:I640)),\n0)","v":766.17415499999993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",J620:J640)),\n0)","v":976.95317276770777},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",K620:K640)),\n0)","v":986.72270449538473},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",L620:L640)),\n0)","v":968.82573204351729},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",M620:M640)),\n0)","v":898.54427343185716},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",N620:N640)),\n0)","v":833.36123785048107},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",O620:O640)),\n0)","v":772.90677074728944},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",P620:P640)),\n0)","v":716.83784790358095},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",Q620:Q640)),\n0)","v":664.83632908301763},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",R620:R640)),\n0)","v":616.60715287459971},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",S620:S640)),\n0)","v":571.87666248702283},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",T620:T640)),\n0)","v":530.39105299481901},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",U620:U640)),\n0)","v":491.91493122581562},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",V620:V640)),\n0)","v":456.22998011857993},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",W620:W640)),\n0)","v":423.13371997128837},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",X620:X640)),\n0)","v":392.43835955323533},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",Y620:Y640)),\n0)","v":363.96973056008045},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",Z620:Z640)),\n0)","v":337.5662993668364},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AA620:AA640)),\n0)","v":313.07825047119042},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AB620:AB640)),\n0)","v":290.36663642653627},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AC620:AC640)),\n0)","v":269.30258944135369},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AD620:AD640)),\n0)","v":249.76659017148171},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AE620:AE640)),\n0)","v":231.64778955634284},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AF620:AF640)),\n0)","v":214.84337985115619},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AG620:AG640)),\n0)","v":199.25801128631716},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AH620:AH640)),\n0)","v":184.80325104401592},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AI620:AI640)),\n0)","v":171.39708148227805},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AJ620:AJ640)),\n0)","v":158.96343475930377},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AK620:AK640)),\n0)","v":147.43176121752231},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AL620:AL640)),\n0)","v":136.73662907833167},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AM620:AM640)),\n0)","v":126.81735317615633},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AN620:AN640)),\n0)","v":117.61765062522331},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C620:$C640,\"Mats, Lab, Ovrhd ($MM)\",AO620:AO640)),\n0)","v":109.08532146528103}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",E619:E639)),\n0)","v":16.679125166666669},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",F619:F639)),\n0)","v":21.27715426666667},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",G619:G639)),\n0)","v":27.047230000000006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",H619:H639)),\n0)","v":33.268092900000006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",I619:I639)),\n0)","v":40.570845000000006},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",J619:J639)),\n0)","v":51.732123154972385},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",K619:K639)),\n0)","v":52.249444386522107},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",L619:L639)),\n0)","v":52.771938830387327},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",M619:M639)),\n0)","v":48.943707692325098},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",N619:N639)),\n0)","v":45.393187663068872},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",O619:O639)),\n0)","v":42.100232764705382},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",P619:P639)),\n0)","v":39.04615846761498},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",Q619:Q639)),\n0)","v":36.213635672728337},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",R619:R639)),\n0)","v":33.586592384620999},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",S619:S639)),\n0)","v":31.150122517529976},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",T619:T639)),\n0)","v":28.890401316849083},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",U619:U639)),\n0)","v":26.794606916197083},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",V619:V639)),\n0)","v":24.850847584965965},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",W619:W639)),\n0)","v":23.048094253545361},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",X619:X639)),\n0)","v":21.376117933364974},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",Y619:Y639)),\n0)","v":19.82543167667059},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",Z619:Z639)),\n0)","v":18.387236746708069},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AA619:AA639)),\n0)","v":17.05337269287995},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AB619:AB639)),\n0)","v":15.816271047596626},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AC619:AC639)),\n0)","v":14.668912382093584},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AD619:AD639)),\n0)","v":13.60478647754559},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AE619:AE639)),\n0)","v":12.61785538548502},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AF619:AF639)),\n0)","v":11.702519167925672},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AG619:AG639)),\n0)","v":10.853584122798505},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AH619:AH639)),\n0)","v":10.066233314407329},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AI619:AI639)),\n0)","v":9.3359992416917059},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AJ619:AJ639)),\n0)","v":8.6587384892141177},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AK619:AK639)),\n0)","v":8.0306082170388589},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AL619:AL639)),\n0)","v":7.4480443561040373},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AM619:AM639)),\n0)","v":6.907741385365207},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AN619:AN639)),\n0)","v":6.4066335759642614},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C618,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C619:$C639,\"Depreciation ($MM)\",AO619:AO639)),\n0)","v":5.9418775960013139}]
[]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"}]
[null,null,null,null,{"$f":"IF(E651=Announcement_Year,\"Ancmt Yr\",\nIF(E651=Base_Year,\"Base Yr\",\nIF(E651=Standard_Year,\"Std Yr\",\nIF(E651=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"PG17",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F651,0,-1)+1","v":2012},{"$f":"OFFSET(G651,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"OFFSET(AE651,0,-1)+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Baseline"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.189599999999999},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.189599999999999},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.189599999999999},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.189599999999999},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.189599999999999},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.189599999999999},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.189599999999999},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO653,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":4.0475609988410381E-3},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.4788530008104831},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.77786455536566379},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.3973240874850963},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.2877346788098429},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0544120178595273},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.0849561380381227},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C652,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E653*E654","v":0.21933571150279632},{"$f":"F653*F654","v":25.948852572719755},{"$f":"G653*G654","v":42.152169109443172},{"$f":"H653*H654","v":75.720433371182366},{"$f":"I653*I654","v":123.97142715083386},{"$f":"J653*J654","v":165.51736548300065},{"$f":"K653*K654","v":167.17253913783065},{"$f":"L653*L654","v":0},{"$f":"M653*M654","v":0},{"$f":"N653*N654","v":0},{"$f":"O653*O654","v":0},{"$f":"P653*P654","v":0},{"$f":"Q653*Q654","v":0},{"$f":"R653*R654","v":0},{"$f":"S653*S654","v":0},{"$f":"T653*T654","v":0},{"$f":"U653*U654","v":0},{"$f":"V653*V654","v":0},{"$f":"W653*W654","v":0},{"$f":"X653*X654","v":0},{"$f":"Y653*Y654","v":0},{"$f":"Z653*Z654","v":0},{"$f":"AA653*AA654","v":0},{"$f":"AB653*AB654","v":0},{"$f":"AC653*AC654","v":0},{"$f":"AD653*AD654","v":0},{"$f":"AE653*AE654","v":0},{"$f":"AF653*AF654","v":0},{"$f":"AG653*AG654","v":0},{"$f":"AH653*AH654","v":0},{"$f":"AI653*AI654","v":0},{"$f":"AJ653*AJ654","v":0},{"$f":"AK653*AK654","v":0},{"$f":"AL653*AL654","v":0},{"$f":"AM653*AM654","v":0},{"$f":"AN653*AN654","v":0},{"$f":"AO653*AO654","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E656,\nOFFSET(E656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.15600661689053369},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F656,\nOFFSET(F656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":18.456605512730743},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G656,\nOFFSET(G656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.981516700156931},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H656,\nOFFSET(H656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":53.857570929905904},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I656,\nOFFSET(I656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":88.176990460790861},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J656,\nOFFSET(J656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":117.72731421033426},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K656,\nOFFSET(K656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":118.9045873524376},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L656,\nOFFSET(L656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M656,\nOFFSET(M656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N656,\nOFFSET(N656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O656,\nOFFSET(O656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P656,\nOFFSET(P656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q656,\nOFFSET(Q656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R656,\nOFFSET(R656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S656,\nOFFSET(S656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T656,\nOFFSET(T656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U656,\nOFFSET(U656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V656,\nOFFSET(V656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W656,\nOFFSET(W656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X656,\nOFFSET(X656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y656,\nOFFSET(Y656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z656,\nOFFSET(Z656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA656,\nOFFSET(AA656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB656,\nOFFSET(AB656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC656,\nOFFSET(AC656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD656,\nOFFSET(AD656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE656,\nOFFSET(AE656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF656,\nOFFSET(AF656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG656,\nOFFSET(AG656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH656,\nOFFSET(AH656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI656,\nOFFSET(AI656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ656,\nOFFSET(AJ656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK656,\nOFFSET(AK656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL656,\nOFFSET(AL656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM656,\nOFFSET(AM656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN656,\nOFFSET(AN656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO656,\nOFFSET(AO656,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E657,\nOFFSET(E657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.6767499025978706E-3},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F657,\nOFFSET(F657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.90820984004519145},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G657,\nOFFSET(G657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.475325918830511},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H657,\nOFFSET(H657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.6502151679913832},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I657,\nOFFSET(I657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.3389999502791854},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J657,\nOFFSET(J657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.7931077919050225},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K657,\nOFFSET(K657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.8510388698240732},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L657,\nOFFSET(L657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M657,\nOFFSET(M657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N657,\nOFFSET(N657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O657,\nOFFSET(O657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P657,\nOFFSET(P657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q657,\nOFFSET(Q657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R657,\nOFFSET(R657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S657,\nOFFSET(S657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T657,\nOFFSET(T657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U657,\nOFFSET(U657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V657,\nOFFSET(V657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W657,\nOFFSET(W657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X657,\nOFFSET(X657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y657,\nOFFSET(Y657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z657,\nOFFSET(Z657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA657,\nOFFSET(AA657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB657,\nOFFSET(AB657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC657,\nOFFSET(AC657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD657,\nOFFSET(AD657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE657,\nOFFSET(AE657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF657,\nOFFSET(AF657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG657,\nOFFSET(AG657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH657,\nOFFSET(AH657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI657,\nOFFSET(AI657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ657,\nOFFSET(AJ657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK657,\nOFFSET(AK657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL657,\nOFFSET(AL657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM657,\nOFFSET(AM657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN657,\nOFFSET(AN657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO657,\nOFFSET(AO657,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C652,((MATCH($C652,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C652,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 1"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":60.876200000000004},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":60.876200000000004},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":60.876200000000004},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":60.876200000000004},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":60.876200000000004},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":60.876200000000004},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":60.876200000000004},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO660,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":3.2380487990728308E-3},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.3830824006483865},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.62229164429253103},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.1178592699880772},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":1.8301877430478743},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4435296142876219},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":2.4679649104304984},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C659,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E660*E661","v":0.19712010630211749},{"$f":"F660*F661","v":23.320600838351307},{"$f":"G660*G661","v":37.882750596280978},{"$f":"H660*H661","v":68.051024491648192},{"$f":"I660*I661","v":111.41487508333101},{"$f":"J660*J661","v":148.75279750529614},{"$f":"K660*K661","v":150.24032548034913},{"$f":"L660*L661","v":0},{"$f":"M660*M661","v":0},{"$f":"N660*N661","v":0},{"$f":"O660*O661","v":0},{"$f":"P660*P661","v":0},{"$f":"Q660*Q661","v":0},{"$f":"R660*R661","v":0},{"$f":"S660*S661","v":0},{"$f":"T660*T661","v":0},{"$f":"U660*U661","v":0},{"$f":"V660*V661","v":0},{"$f":"W660*W661","v":0},{"$f":"X660*X661","v":0},{"$f":"Y660*Y661","v":0},{"$f":"Z660*Z661","v":0},{"$f":"AA660*AA661","v":0},{"$f":"AB660*AB661","v":0},{"$f":"AC660*AC661","v":0},{"$f":"AD660*AD661","v":0},{"$f":"AE660*AE661","v":0},{"$f":"AF660*AF661","v":0},{"$f":"AG660*AG661","v":0},{"$f":"AH660*AH661","v":0},{"$f":"AI660*AI661","v":0},{"$f":"AJ660*AJ661","v":0},{"$f":"AK660*AK661","v":0},{"$f":"AL660*AL661","v":0},{"$f":"AM660*AM661","v":0},{"$f":"AN660*AN661","v":0},{"$f":"AO660*AO661","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E663,\nOFFSET(E663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.14096315701980039},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F663,\nOFFSET(F663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.676865589420046},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G663,\nOFFSET(G663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.090448665145274},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H663,\nOFFSET(H663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":48.664174501165235},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I663,\nOFFSET(I663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":79.674229206441581},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J663,\nOFFSET(J663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":106.37506414356264},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K663,\nOFFSET(K663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":107.43881478499829},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L663,\nOFFSET(L663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M663,\nOFFSET(M663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N663,\nOFFSET(N663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O663,\nOFFSET(O663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P663,\nOFFSET(P663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q663,\nOFFSET(Q663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R663,\nOFFSET(R663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S663,\nOFFSET(S663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T663,\nOFFSET(T663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U663,\nOFFSET(U663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V663,\nOFFSET(V663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W663,\nOFFSET(W663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X663,\nOFFSET(X663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y663,\nOFFSET(Y663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z663,\nOFFSET(Z663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA663,\nOFFSET(AA663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB663,\nOFFSET(AB663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC663,\nOFFSET(AC663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD663,\nOFFSET(AD663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE663,\nOFFSET(AE663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF663,\nOFFSET(AF663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG663,\nOFFSET(AG663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH663,\nOFFSET(AH663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI663,\nOFFSET(AI663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ663,\nOFFSET(AJ663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK663,\nOFFSET(AK663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL663,\nOFFSET(AL663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM663,\nOFFSET(AM663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN663,\nOFFSET(AN663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO663,\nOFFSET(AO663,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E664,\nOFFSET(E664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.1413999220782979E-3},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F664,\nOFFSET(F664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.72656787203615325},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G664,\nOFFSET(G664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.180260735064409},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H664,\nOFFSET(H664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.120172134393107},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I664,\nOFFSET(I664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.4711999602233488},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J664,\nOFFSET(J664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.6344862335240187},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K664,\nOFFSET(K664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.6808310958592596},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L664,\nOFFSET(L664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M664,\nOFFSET(M664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N664,\nOFFSET(N664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O664,\nOFFSET(O664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P664,\nOFFSET(P664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q664,\nOFFSET(Q664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R664,\nOFFSET(R664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S664,\nOFFSET(S664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T664,\nOFFSET(T664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U664,\nOFFSET(U664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V664,\nOFFSET(V664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W664,\nOFFSET(W664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X664,\nOFFSET(X664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y664,\nOFFSET(Y664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z664,\nOFFSET(Z664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA664,\nOFFSET(AA664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB664,\nOFFSET(AB664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC664,\nOFFSET(AC664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD664,\nOFFSET(AD664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE664,\nOFFSET(AE664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF664,\nOFFSET(AF664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG664,\nOFFSET(AG664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH664,\nOFFSET(AH664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI664,\nOFFSET(AI664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ664,\nOFFSET(AJ664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK664,\nOFFSET(AK664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL664,\nOFFSET(AL664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM664,\nOFFSET(AM664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN664,\nOFFSET(AN664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO664,\nOFFSET(AO664,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C659,((MATCH($C659,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C659,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 2"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.025200000000012},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.025200000000012},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.025200000000012},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.025200000000012},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.025200000000012},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.025200000000012},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.025200000000012},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO667,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.095121997682077E-4},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":9.5770600162096625E-2},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.15557291107313276},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.27946481749701929},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.45754693576196859},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61088240357190549},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0.61699122760762459},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C666,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0}]
[null,null,"Revenues ($MM)",null,{"$f":"E667*E668","v":5.1829180492599464E-2},{"$f":"F667*F668","v":6.1317318294982703},{"$f":"G667*G668","v":9.9605867460395405},{"$f":"H667*H668","v":17.892790833210164},{"$f":"I667*I668","v":29.294534071547197},{"$f":"J667*J668","v":39.111868065171969},{"$f":"K667*K668","v":39.502986745823691},{"$f":"L667*L668","v":0},{"$f":"M667*M668","v":0},{"$f":"N667*N668","v":0},{"$f":"O667*O668","v":0},{"$f":"P667*P668","v":0},{"$f":"Q667*Q668","v":0},{"$f":"R667*R668","v":0},{"$f":"S667*S668","v":0},{"$f":"T667*T668","v":0},{"$f":"U667*U668","v":0},{"$f":"V667*V668","v":0},{"$f":"W667*W668","v":0},{"$f":"X667*X668","v":0},{"$f":"Y667*Y668","v":0},{"$f":"Z667*Z668","v":0},{"$f":"AA667*AA668","v":0},{"$f":"AB667*AB668","v":0},{"$f":"AC667*AC668","v":0},{"$f":"AD667*AD668","v":0},{"$f":"AE667*AE668","v":0},{"$f":"AF667*AF668","v":0},{"$f":"AG667*AG668","v":0},{"$f":"AH667*AH668","v":0},{"$f":"AI667*AI668","v":0},{"$f":"AJ667*AJ668","v":0},{"$f":"AK667*AK668","v":0},{"$f":"AL667*AL668","v":0},{"$f":"AM667*AM668","v":0},{"$f":"AN667*AN668","v":0},{"$f":"AO667*AO668","v":0}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E670,\nOFFSET(E670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.714314292440539E-2},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F670,\nOFFSET(F670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.3942773077359387},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G670,\nOFFSET(G670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.1382085073081809},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H670,\nOFFSET(H670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.822785946409304},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I670,\nOFFSET(I670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":20.993792600651023},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J670,\nOFFSET(J670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.02933968428464},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K670,\nOFFSET(K670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":28.309633081127487},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L670,\nOFFSET(L670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M670,\nOFFSET(M670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N670,\nOFFSET(N670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O670,\nOFFSET(O670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P670,\nOFFSET(P670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q670,\nOFFSET(Q670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R670,\nOFFSET(R670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S670,\nOFFSET(S670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T670,\nOFFSET(T670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U670,\nOFFSET(U670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V670,\nOFFSET(V670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W670,\nOFFSET(W670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X670,\nOFFSET(X670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y670,\nOFFSET(Y670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z670,\nOFFSET(Z670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA670,\nOFFSET(AA670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB670,\nOFFSET(AB670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC670,\nOFFSET(AC670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD670,\nOFFSET(AD670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE670,\nOFFSET(AE670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF670,\nOFFSET(AF670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG670,\nOFFSET(AG670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH670,\nOFFSET(AH670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI670,\nOFFSET(AI670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ670,\nOFFSET(AJ670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK670,\nOFFSET(AK670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL670,\nOFFSET(AL670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM670,\nOFFSET(AM670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN670,\nOFFSET(AN670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO670,\nOFFSET(AO670,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E671,\nOFFSET(E671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5353499805195743E-3},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F671,\nOFFSET(F671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.18164196800903828},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G671,\nOFFSET(G671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.29506518376610225},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H671,\nOFFSET(H671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.53004303359827665},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I671,\nOFFSET(I671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0.86779999005583708},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J671,\nOFFSET(J671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1586215583810044},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K671,\nOFFSET(K671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.1702077739648147},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L671,\nOFFSET(L671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M671,\nOFFSET(M671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N671,\nOFFSET(N671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O671,\nOFFSET(O671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P671,\nOFFSET(P671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q671,\nOFFSET(Q671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R671,\nOFFSET(R671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S671,\nOFFSET(S671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T671,\nOFFSET(T671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U671,\nOFFSET(U671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V671,\nOFFSET(V671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W671,\nOFFSET(W671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X671,\nOFFSET(X671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y671,\nOFFSET(Y671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z671,\nOFFSET(Z671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA671,\nOFFSET(AA671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB671,\nOFFSET(AB671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC671,\nOFFSET(AC671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD671,\nOFFSET(AD671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE671,\nOFFSET(AE671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF671,\nOFFSET(AF671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG671,\nOFFSET(AG671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH671,\nOFFSET(AH671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI671,\nOFFSET(AI671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ671,\nOFFSET(AJ671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK671,\nOFFSET(AK671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL671,\nOFFSET(AL671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM671,\nOFFSET(AM671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN671,\nOFFSET(AN671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO671,\nOFFSET(AO671,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C666,((MATCH($C666,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C666,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0}]
[]
[null,null,"EL 3"]
[null,null,"Unit Price ($)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.614800000000002},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.614800000000002},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.614800000000002},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.614800000000002},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.614800000000002},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.614800000000002},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.614800000000002},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.243032500000012},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":58.992727327581569},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":54.171506887480582},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":49.744303940467759},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":45.678917141097834},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":41.945776820606589},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":38.517729911358643},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.369842448489841},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.479218212236184},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":29.824832191840731},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":27.387377659735112},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":25.149125743686714},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":23.093796475506853},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":21.20644037839029},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":19.473329731609322},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":17.881858721674067},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":16.42045175370659},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":15.07847925612978},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":13.846180366274877},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":12.714591934559866},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.675483330849268},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.721296578808211},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.8450913828167383},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.0404946475966987},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.301654123381125},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.6231958394634605},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.0001850165186701},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.4280901733913005},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.9027501672804679},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO674,\nOFFSET(MSP!$C$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),MSP!$D$5:$L$5,0)+1)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.420343927587993}]
[null,null,"Unit Sales (MM)",null,{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(E$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(F$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(G$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(H$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(I$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(J$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(K$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":0},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(L$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.2316113988370079},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(M$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.2939275128253778},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(N$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.3568667879536314},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(O$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.420435455833168},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(P$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.4846398103915002},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Q$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.5494862084954155},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(R$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.6149810705803693},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(S$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.6811308812861734},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(T$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.7479421900990353},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(U$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.8154216120000255},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(V$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.8835758281200254},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(W$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":6.9524115864012259},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(X$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.021935702265238},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Y$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.0921550592878901},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(Z$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.1630766098807692},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AA$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.2347073759795766},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AB$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.3070544497393728},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AC$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.3801249942367662},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AD$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.4539262441791339},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AE$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.5284655066209254},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AF$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.6037501616871346},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AG$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.6797876633040056},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AH$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.7565855399370456},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AI$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.8341513953364164},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AJ$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.9124929092897807},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AK$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":7.9916178383826786},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AL$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.0715340167665062},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AM$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.1522493569341705},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AN$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.233771850503512},{"$f":"OFFSET(OFFSET(Shipments!$D$1,0,MATCH(AO$7,DATES)),\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-3,0),Shipments!$C:$C,0)+\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),Shipments!$D:$D,0)+\nMATCH($C673,EL_List,0)-10,\nMATCH(Shipments_Scenario_X,Shipments!$F$5:$AR$5,0))","v":8.3161095690085478}]
[null,null,"Revenues ($MM)",null,{"$f":"E674*E675","v":0},{"$f":"F674*F675","v":0},{"$f":"G674*G675","v":0},{"$f":"H674*H675","v":0},{"$f":"I674*I675","v":0},{"$f":"J674*J675","v":0},{"$f":"K674*K675","v":0},{"$f":"L674*L675","v":400.33761362285645},{"$f":"M674*M675","v":371.29594958367119},{"$f":"N674*N675","v":344.36105298642673},{"$f":"O674*O675","v":319.38009274512075},{"$f":"P674*P675","v":296.21132458873768},{"$f":"Q674*Q675","v":274.72328679118954},{"$f":"R674*R675","v":254.79405424536472},{"$f":"S674*S675","v":236.31054664883203},{"$f":"T674*T675","v":219.16788687578151},{"$f":"U674*U675","v":203.26880589454541},{"$f":"V674*V675","v":188.523090854147},{"$f":"W674*W675","v":174.84707320826885},{"$f":"X674*X675","v":162.1631539722087},{"$f":"Y674*Y675","v":150.39936341908771},{"$f":"Z674*Z675","v":139.48895271698649},{"$f":"AA674*AA675","v":129.37001518992011},{"$f":"AB674*AB675","v":119.98513505365243},{"$f":"AC674*AC675","v":111.28106163324399},{"$f":"AD674*AD675","v":103.20840721381416},{"$f":"AE674*AE675","v":95.72136681009458},{"$f":"AF674*AF675","v":88.777458264720565},{"$f":"AG674*AG675","v":82.337281200554742},{"$f":"AH674*AH675","v":76.364293459315121},{"$f":"AI674*AI675","v":70.824603758001075},{"$f":"AJ674*AJ675","v":65.686779386629425},{"$f":"AK674*AK675","v":60.921667856140807},{"$f":"AL674*AL675","v":56.502231484489656},{"$f":"AM674*AM675","v":52.403393982344092},{"$f":"AN674*AN675","v":48.601898167908814},{"$f":"AO674*AO675","v":45.076174003531882}]
[null,null,"Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E677,\nOFFSET(E677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F677,\nOFFSET(F677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G677,\nOFFSET(G677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H677,\nOFFSET(H677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I677,\nOFFSET(I677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J677,\nOFFSET(J677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K677,\nOFFSET(K677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L677,\nOFFSET(L677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":288.66920313487589},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M677,\nOFFSET(M677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":267.72829293651483},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N677,\nOFFSET(N677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":248.30649774998602},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O677,\nOFFSET(O677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":230.29361651920752},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P677,\nOFFSET(P677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":213.58744249574838},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q677,\nOFFSET(Q677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":198.09318330831692},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R677,\nOFFSET(R677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":183.72292310210872},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S677,\nOFFSET(S677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":170.39512369614283},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T677,\nOFFSET(T677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":158.0341619281071},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U677,\nOFFSET(U677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":146.56990056156471},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V677,\nOFFSET(V677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":135.93729032080981},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W677,\nOFFSET(W677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":126.07600079528133},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X677,\nOFFSET(X677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":116.93007811925234},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y677,\nOFFSET(Y677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":108.44762748443858},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z677,\nOFFSET(Z677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":100.5805186840729},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA677,\nOFFSET(AA677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":93.284113017675438},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB677,\nOFFSET(AB677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":86.517010006952887},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC677,\nOFFSET(AC677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":80.2408124856683},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD677,\nOFFSET(AD677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":74.419908730580829},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE677,\nOFFSET(AE677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":69.021270397245473},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF677,\nOFFSET(AF677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":64.014265114142276},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG677,\nOFFSET(AG677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":59.370482671776948},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH677,\nOFFSET(AH677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":55.063573820533342},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI677,\nOFFSET(AI677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":51.069100762602559},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ677,\nOFFSET(AJ677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":47.364398489665483},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK677,\nOFFSET(AK677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":43.928446179546548},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL677,\nOFFSET(AL677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":40.741747922131076},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM677,\nOFFSET(AM677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":37.786222097774328},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN677,\nOFFSET(AN677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":35.045098780524917},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO677,\nOFFSET(AO677,-2,0)*\nOFFSET(MSP!$E$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":32.502824584019194}]
[null,null,"Depreciation ($MM)",null,{"$f":"IF(E$7<Standard_Year,'BASE Rev & Cost'!E678,\nOFFSET(E678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(E$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(F$7<Standard_Year,'BASE Rev & Cost'!F678,\nOFFSET(F678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(F$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(G$7<Standard_Year,'BASE Rev & Cost'!G678,\nOFFSET(G678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(G$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(H$7<Standard_Year,'BASE Rev & Cost'!H678,\nOFFSET(H678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(H$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(I$7<Standard_Year,'BASE Rev & Cost'!I678,\nOFFSET(I678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(I$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(J$7<Standard_Year,'BASE Rev & Cost'!J678,\nOFFSET(J678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(J$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(K$7<Standard_Year,'BASE Rev & Cost'!K678,\nOFFSET(K678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(K$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":0},{"$f":"IF(L$7<Standard_Year,'BASE Rev & Cost'!L678,\nOFFSET(L678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(L$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":11.819098517044628},{"$f":"IF(M$7<Standard_Year,'BASE Rev & Cost'!M678,\nOFFSET(M678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(M$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.961706464192451},{"$f":"IF(N$7<Standard_Year,'BASE Rev & Cost'!N678,\nOFFSET(N678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(N$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":10.166512144207458},{"$f":"IF(O$7<Standard_Year,'BASE Rev & Cost'!O678,\nOFFSET(O678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(O$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":9.429003551221447},{"$f":"IF(P$7<Standard_Year,'BASE Rev & Cost'!P678,\nOFFSET(P678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(P$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.7449959934983621},{"$f":"IF(Q$7<Standard_Year,'BASE Rev & Cost'!Q678,\nOFFSET(Q678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(Q$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":8.1106083491076575},{"$f":"IF(R$7<Standard_Year,'BASE Rev & Cost'!R678,\nOFFSET(R678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(R$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":7.5222410440807188},{"$f":"IF(S$7<Standard_Year,'BASE Rev & Cost'!S678,\nOFFSET(S678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(S$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.9765556280963885},{"$f":"IF(T$7<Standard_Year,'BASE Rev & Cost'!T678,\nOFFSET(T678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(T$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.4704558318061141},{"$f":"IF(U$7<Standard_Year,'BASE Rev & Cost'!U678,\nOFFSET(U678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(U$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":6.0010699983162681},{"$f":"IF(V$7<Standard_Year,'BASE Rev & Cost'!V678,\nOFFSET(V678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(V$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.5657347891422457},{"$f":"IF(W$7<Standard_Year,'BASE Rev & Cost'!W678,\nOFFSET(W678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(W$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":5.1619800721804063},{"$f":"IF(X$7<Standard_Year,'BASE Rev & Cost'!X678,\nOFFSET(X678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(X$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.787514905950836},{"$f":"IF(Y$7<Standard_Year,'BASE Rev & Cost'!Y678,\nOFFSET(Y678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(Y$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.4402145405842219},{"$f":"IF(Z$7<Standard_Year,'BASE Rev & Cost'!Z678,\nOFFSET(Z678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(Z$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":4.1181083617952563},{"$f":"IF(AA$7<Standard_Year,'BASE Rev & Cost'!AA678,\nOFFSET(AA678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AA$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.8193687094355218},{"$f":"IF(AB$7<Standard_Year,'BASE Rev & Cost'!AB678,\nOFFSET(AB678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AB$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.542300507181368},{"$f":"IF(AC$7<Standard_Year,'BASE Rev & Cost'!AC678,\nOFFSET(AC678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AC$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.2853316445145913},{"$f":"IF(AD$7<Standard_Year,'BASE Rev & Cost'!AD678,\nOFFSET(AD678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AD$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":3.0470040564224554},{"$f":"IF(AE$7<Standard_Year,'BASE Rev & Cost'!AE678,\nOFFSET(AE678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AE$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.8259654502024096},{"$f":"IF(AF$7<Standard_Year,'BASE Rev & Cost'!AF678,\nOFFSET(AF678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AF$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.6209616324286458},{"$f":"IF(AG$7<Standard_Year,'BASE Rev & Cost'!AG678,\nOFFSET(AG678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AG$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.4308293925430018},{"$f":"IF(AH$7<Standard_Year,'BASE Rev & Cost'!AH678,\nOFFSET(AH678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AH$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.2544899026910286},{"$f":"IF(AI$7<Standard_Year,'BASE Rev & Cost'!AI678,\nOFFSET(AI678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AI$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":2.0909425963533108},{"$f":"IF(AJ$7<Standard_Year,'BASE Rev & Cost'!AJ678,\nOFFSET(AJ678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AJ$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.9392594910388028},{"$f":"IF(AK$7<Standard_Year,'BASE Rev & Cost'!AK678,\nOFFSET(AK678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AK$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.7985799228266424},{"$f":"IF(AL$7<Standard_Year,'BASE Rev & Cost'!AL678,\nOFFSET(AL678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AL$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.6681056628797295},{"$f":"IF(AM$7<Standard_Year,'BASE Rev & Cost'!AM678,\nOFFSET(AM678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AM$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.5470963882207329},{"$f":"IF(AN$7<Standard_Year,'BASE Rev & Cost'!AN678,\nOFFSET(AN678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AN$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.4348654810712724},{"$f":"IF(AO$7<Standard_Year,'BASE Rev & Cost'!AO678,\nOFFSET(AO678,-3,0)*\nOFFSET(MSP!$F$1,\nMATCH(OFFSET($C673,((MATCH($C673,EL_List,0)-1)*-7)-1,0),MSP!$C:$C,0)+MATCH($C673,EL_List,0)-1,0)\n*VLOOKUP(AO$7,Multipliers_Table,MATCH(\"Selection\",Learning_Selection,0),FALSE))","v":1.3307761329193588}]
[]
[]
[null,null,"TOTALS",null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F681,0,-1)+1","v":2012},{"$f":"OFFSET(G681,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Unit Sales (MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",E652:E679)),\n0)","v":8.0951219976820761E-3},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",F652:F679)),\n0)","v":0.9577060016209662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",G652:G679)),\n0)","v":1.5557291107313276},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",H652:H679)),\n0)","v":2.7946481749701926},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",I652:I679)),\n0)","v":4.575469357619685},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",J652:J679)),\n0)","v":6.1088240357190555},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",K652:K679)),\n0)","v":6.1699122760762455},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",L652:L679)),\n0)","v":6.2316113988370079},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",M652:M679)),\n0)","v":6.2939275128253778},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",N652:N679)),\n0)","v":6.3568667879536314},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",O652:O679)),\n0)","v":6.420435455833168},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",P652:P679)),\n0)","v":6.4846398103915002},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",Q652:Q679)),\n0)","v":6.5494862084954155},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",R652:R679)),\n0)","v":6.6149810705803693},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",S652:S679)),\n0)","v":6.6811308812861734},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",T652:T679)),\n0)","v":6.7479421900990353},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",U652:U679)),\n0)","v":6.8154216120000255},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",V652:V679)),\n0)","v":6.8835758281200254},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",W652:W679)),\n0)","v":6.9524115864012259},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",X652:X679)),\n0)","v":7.021935702265238},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",Y652:Y679)),\n0)","v":7.0921550592878901},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",Z652:Z679)),\n0)","v":7.1630766098807692},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AA652:AA679)),\n0)","v":7.2347073759795766},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AB652:AB679)),\n0)","v":7.3070544497393728},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AC652:AC679)),\n0)","v":7.3801249942367662},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AD652:AD679)),\n0)","v":7.4539262441791339},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AE652:AE679)),\n0)","v":7.5284655066209254},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AF652:AF679)),\n0)","v":7.6037501616871346},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AG652:AG679)),\n0)","v":7.6797876633040056},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AH652:AH679)),\n0)","v":7.7565855399370456},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AI652:AI679)),\n0)","v":7.8341513953364164},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AJ652:AJ679)),\n0)","v":7.9124929092897807},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AK652:AK679)),\n0)","v":7.9916178383826786},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AL652:AL679)),\n0)","v":8.0715340167665062},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AM652:AM679)),\n0)","v":8.1522493569341705},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AN652:AN679)),\n0)","v":8.233771850503512},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Unit Sales (MM)\",AO652:AO679)),\n0)","v":8.3161095690085478}]
[null,null,"Total Revenues ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",E652:E679)),\n0)","v":0.46828499829751324},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",F652:F679)),\n0)","v":55.401185240569333},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",G652:G679)),\n0)","v":89.995506451763688},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",H652:H679)),\n0)","v":161.66424869604074},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",I652:I679)),\n0)","v":264.68083630571209},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",J652:J679)),\n0)","v":353.38203105346872},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",K652:K679)),\n0)","v":356.91585136400352},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",L652:L679)),\n0)","v":400.33761362285645},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",M652:M679)),\n0)","v":371.29594958367119},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",N652:N679)),\n0)","v":344.36105298642673},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",O652:O679)),\n0)","v":319.38009274512075},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",P652:P679)),\n0)","v":296.21132458873768},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",Q652:Q679)),\n0)","v":274.72328679118954},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",R652:R679)),\n0)","v":254.79405424536472},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",S652:S679)),\n0)","v":236.31054664883203},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",T652:T679)),\n0)","v":219.16788687578151},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",U652:U679)),\n0)","v":203.26880589454541},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",V652:V679)),\n0)","v":188.523090854147},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",W652:W679)),\n0)","v":174.84707320826885},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",X652:X679)),\n0)","v":162.1631539722087},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",Y652:Y679)),\n0)","v":150.39936341908771},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",Z652:Z679)),\n0)","v":139.48895271698649},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AA652:AA679)),\n0)","v":129.37001518992011},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AB652:AB679)),\n0)","v":119.98513505365243},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AC652:AC679)),\n0)","v":111.28106163324399},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AD652:AD679)),\n0)","v":103.20840721381416},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AE652:AE679)),\n0)","v":95.72136681009458},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AF652:AF679)),\n0)","v":88.777458264720565},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AG652:AG679)),\n0)","v":82.337281200554742},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AH652:AH679)),\n0)","v":76.364293459315121},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AI652:AI679)),\n0)","v":70.824603758001075},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AJ652:AJ679)),\n0)","v":65.686779386629425},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AK652:AK679)),\n0)","v":60.921667856140807},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AL652:AL679)),\n0)","v":56.502231484489656},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AM652:AM679)),\n0)","v":52.403393982344092},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AN652:AN679)),\n0)","v":48.601898167908814},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Revenues ($MM)\",AO652:AO679)),\n0)","v":45.076174003531882}]
[null,null,"Total Mats, Lab, Ovrhd ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",E653:E680)),\n0)","v":0.33411291683473948},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",F653:F680)),\n0)","v":39.527748409886733},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",G653:G680)),\n0)","v":64.210173872610383},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",H653:H680)),\n0)","v":115.34453137748045},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",I653:I680)),\n0)","v":188.84501226788348},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",J653:J680)),\n0)","v":252.13171803818153},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",K653:K680)),\n0)","v":254.65303521856336},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",L653:L680)),\n0)","v":288.66920313487589},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",M653:M680)),\n0)","v":267.72829293651483},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",N653:N680)),\n0)","v":248.30649774998602},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",O653:O680)),\n0)","v":230.29361651920752},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",P653:P680)),\n0)","v":213.58744249574838},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",Q653:Q680)),\n0)","v":198.09318330831692},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",R653:R680)),\n0)","v":183.72292310210872},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",S653:S680)),\n0)","v":170.39512369614283},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",T653:T680)),\n0)","v":158.0341619281071},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",U653:U680)),\n0)","v":146.56990056156471},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",V653:V680)),\n0)","v":135.93729032080981},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",W653:W680)),\n0)","v":126.07600079528133},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",X653:X680)),\n0)","v":116.93007811925234},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",Y653:Y680)),\n0)","v":108.44762748443858},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",Z653:Z680)),\n0)","v":100.5805186840729},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AA653:AA680)),\n0)","v":93.284113017675438},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AB653:AB680)),\n0)","v":86.517010006952887},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AC653:AC680)),\n0)","v":80.2408124856683},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AD653:AD680)),\n0)","v":74.419908730580829},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AE653:AE680)),\n0)","v":69.021270397245473},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AF653:AF680)),\n0)","v":64.014265114142276},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AG653:AG680)),\n0)","v":59.370482671776948},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AH653:AH680)),\n0)","v":55.063573820533342},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AI653:AI680)),\n0)","v":51.069100762602559},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AJ653:AJ680)),\n0)","v":47.364398489665483},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AK653:AK680)),\n0)","v":43.928446179546548},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AL653:AL680)),\n0)","v":40.741747922131076},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AM653:AM680)),\n0)","v":37.786222097774328},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AN653:AN680)),\n0)","v":35.045098780524917},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C653:$C680,\"Mats, Lab, Ovrhd ($MM)\",AO653:AO680)),\n0)","v":32.502824584019194}]
[null,null,"Total Depreciation ($MM)",null,{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",E652:E679)),\n0)","v":1.5353499805195743E-2},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",F652:F679)),\n0)","v":1.8164196800903829},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",G652:G679)),\n0)","v":2.950651837661022},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",H652:H679)),\n0)","v":5.3004303359827674},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",I652:I679)),\n0)","v":8.6779999005583726},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",J652:J679)),\n0)","v":11.586215583810045},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",K652:K679)),\n0)","v":11.702077739648148},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",L652:L679)),\n0)","v":11.819098517044628},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",M652:M679)),\n0)","v":10.961706464192451},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",N652:N679)),\n0)","v":10.166512144207458},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",O652:O679)),\n0)","v":9.429003551221447},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",P652:P679)),\n0)","v":8.7449959934983621},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",Q652:Q679)),\n0)","v":8.1106083491076575},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",R652:R679)),\n0)","v":7.5222410440807188},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",S652:S679)),\n0)","v":6.9765556280963885},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",T652:T679)),\n0)","v":6.4704558318061141},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",U652:U679)),\n0)","v":6.0010699983162681},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",V652:V679)),\n0)","v":5.5657347891422457},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",W652:W679)),\n0)","v":5.1619800721804063},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",X652:X679)),\n0)","v":4.787514905950836},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",Y652:Y679)),\n0)","v":4.4402145405842219},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",Z652:Z679)),\n0)","v":4.1181083617952563},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AA652:AA679)),\n0)","v":3.8193687094355218},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AB652:AB679)),\n0)","v":3.542300507181368},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AC652:AC679)),\n0)","v":3.2853316445145913},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AD652:AD679)),\n0)","v":3.0470040564224554},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AE652:AE679)),\n0)","v":2.8259654502024096},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AF652:AF679)),\n0)","v":2.6209616324286458},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AG652:AG679)),\n0)","v":2.4308293925430018},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AH652:AH679)),\n0)","v":2.2544899026910286},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AI652:AI679)),\n0)","v":2.0909425963533108},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AJ652:AJ679)),\n0)","v":1.9392594910388028},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AK652:AK679)),\n0)","v":1.7985799228266424},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AL652:AL679)),\n0)","v":1.6681056628797295},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AM652:AM679)),\n0)","v":1.5470963882207329},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AN652:AN679)),\n0)","v":1.4348654810712724},{"$f":"IF(OFFSET(NAMES!$G$1,MATCH($C651,NAMES!$D:$D,0)-1,0)=TRUE,\n(SUMIF($C652:$C679,\"Depreciation ($MM)\",AO652:AO679)),\n0)","v":1.3307761329193588}]
[]
[]
[]
[null,null,"Shipment Allocations of Thin Clients"]
[null,null,null,null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F690,0,-1)+1","v":2012},{"$f":"OFFSET(G690,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Cable Thin Client Allocation",null,{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(E$61,E$68,E$75,E$82)/(1-Client_Allocation_Cable)-SUM(E$61,E$68,E$75,E$82))/SUM(E$654,E$661,E$668,E$675),0)","v":0.990590777897706},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(F$61,F$68,F$75,F$82)/(1-Client_Allocation_Cable)-SUM(F$61,F$68,F$75,F$82))/SUM(F$654,F$661,F$668,F$675),0)","v":0.91497767020590215},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(G$61,G$68,G$75,G$82)/(1-Client_Allocation_Cable)-SUM(G$61,G$68,G$75,G$82))/SUM(G$654,G$661,G$668,G$675),0)","v":0.85834188885957896},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(H$61,H$68,H$75,H$82)/(1-Client_Allocation_Cable)-SUM(H$61,H$68,H$75,H$82))/SUM(H$654,H$661,H$668,H$675),0)","v":0.83063671292945929},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(I$61,I$68,I$75,I$82)/(1-Client_Allocation_Cable)-SUM(I$61,I$68,I$75,I$82))/SUM(I$654,I$661,I$668,I$675),0)","v":0.80501948459012518},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(J$61,J$68,J$75,J$82)/(1-Client_Allocation_Cable)-SUM(J$61,J$68,J$75,J$82))/SUM(J$654,J$661,J$668,J$675),0)","v":0.82591126617913646},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(K$61,K$68,K$75,K$82)/(1-Client_Allocation_Cable)-SUM(K$61,K$68,K$75,K$82))/SUM(K$654,K$661,K$668,K$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(L$61,L$68,L$75,L$82)/(1-Client_Allocation_Cable)-SUM(L$61,L$68,L$75,L$82))/SUM(L$654,L$661,L$668,L$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(M$61,M$68,M$75,M$82)/(1-Client_Allocation_Cable)-SUM(M$61,M$68,M$75,M$82))/SUM(M$654,M$661,M$668,M$675),0)","v":0.82591126617913646},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(N$61,N$68,N$75,N$82)/(1-Client_Allocation_Cable)-SUM(N$61,N$68,N$75,N$82))/SUM(N$654,N$661,N$668,N$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(O$61,O$68,O$75,O$82)/(1-Client_Allocation_Cable)-SUM(O$61,O$68,O$75,O$82))/SUM(O$654,O$661,O$668,O$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(P$61,P$68,P$75,P$82)/(1-Client_Allocation_Cable)-SUM(P$61,P$68,P$75,P$82))/SUM(P$654,P$661,P$668,P$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Q$61,Q$68,Q$75,Q$82)/(1-Client_Allocation_Cable)-SUM(Q$61,Q$68,Q$75,Q$82))/SUM(Q$654,Q$661,Q$668,Q$675),0)","v":0.82591126617913646},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(R$61,R$68,R$75,R$82)/(1-Client_Allocation_Cable)-SUM(R$61,R$68,R$75,R$82))/SUM(R$654,R$661,R$668,R$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(S$61,S$68,S$75,S$82)/(1-Client_Allocation_Cable)-SUM(S$61,S$68,S$75,S$82))/SUM(S$654,S$661,S$668,S$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(T$61,T$68,T$75,T$82)/(1-Client_Allocation_Cable)-SUM(T$61,T$68,T$75,T$82))/SUM(T$654,T$661,T$668,T$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(U$61,U$68,U$75,U$82)/(1-Client_Allocation_Cable)-SUM(U$61,U$68,U$75,U$82))/SUM(U$654,U$661,U$668,U$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(V$61,V$68,V$75,V$82)/(1-Client_Allocation_Cable)-SUM(V$61,V$68,V$75,V$82))/SUM(V$654,V$661,V$668,V$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(W$61,W$68,W$75,W$82)/(1-Client_Allocation_Cable)-SUM(W$61,W$68,W$75,W$82))/SUM(W$654,W$661,W$668,W$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(X$61,X$68,X$75,X$82)/(1-Client_Allocation_Cable)-SUM(X$61,X$68,X$75,X$82))/SUM(X$654,X$661,X$668,X$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Y$61,Y$68,Y$75,Y$82)/(1-Client_Allocation_Cable)-SUM(Y$61,Y$68,Y$75,Y$82))/SUM(Y$654,Y$661,Y$668,Y$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Z$61,Z$68,Z$75,Z$82)/(1-Client_Allocation_Cable)-SUM(Z$61,Z$68,Z$75,Z$82))/SUM(Z$654,Z$661,Z$668,Z$675),0)","v":0.82591126617913646},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AA$61,AA$68,AA$75,AA$82)/(1-Client_Allocation_Cable)-SUM(AA$61,AA$68,AA$75,AA$82))/SUM(AA$654,AA$661,AA$668,AA$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AB$61,AB$68,AB$75,AB$82)/(1-Client_Allocation_Cable)-SUM(AB$61,AB$68,AB$75,AB$82))/SUM(AB$654,AB$661,AB$668,AB$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AC$61,AC$68,AC$75,AC$82)/(1-Client_Allocation_Cable)-SUM(AC$61,AC$68,AC$75,AC$82))/SUM(AC$654,AC$661,AC$668,AC$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AD$61,AD$68,AD$75,AD$82)/(1-Client_Allocation_Cable)-SUM(AD$61,AD$68,AD$75,AD$82))/SUM(AD$654,AD$661,AD$668,AD$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AE$61,AE$68,AE$75,AE$82)/(1-Client_Allocation_Cable)-SUM(AE$61,AE$68,AE$75,AE$82))/SUM(AE$654,AE$661,AE$668,AE$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AF$61,AF$68,AF$75,AF$82)/(1-Client_Allocation_Cable)-SUM(AF$61,AF$68,AF$75,AF$82))/SUM(AF$654,AF$661,AF$668,AF$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AG$61,AG$68,AG$75,AG$82)/(1-Client_Allocation_Cable)-SUM(AG$61,AG$68,AG$75,AG$82))/SUM(AG$654,AG$661,AG$668,AG$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AH$61,AH$68,AH$75,AH$82)/(1-Client_Allocation_Cable)-SUM(AH$61,AH$68,AH$75,AH$82))/SUM(AH$654,AH$661,AH$668,AH$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AI$61,AI$68,AI$75,AI$82)/(1-Client_Allocation_Cable)-SUM(AI$61,AI$68,AI$75,AI$82))/SUM(AI$654,AI$661,AI$668,AI$675),0)","v":0.82591126617913679},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AJ$61,AJ$68,AJ$75,AJ$82)/(1-Client_Allocation_Cable)-SUM(AJ$61,AJ$68,AJ$75,AJ$82))/SUM(AJ$654,AJ$661,AJ$668,AJ$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AK$61,AK$68,AK$75,AK$82)/(1-Client_Allocation_Cable)-SUM(AK$61,AK$68,AK$75,AK$82))/SUM(AK$654,AK$661,AK$668,AK$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AL$61,AL$68,AL$75,AL$82)/(1-Client_Allocation_Cable)-SUM(AL$61,AL$68,AL$75,AL$82))/SUM(AL$654,AL$661,AL$668,AL$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AM$61,AM$68,AM$75,AM$82)/(1-Client_Allocation_Cable)-SUM(AM$61,AM$68,AM$75,AM$82))/SUM(AM$654,AM$661,AM$668,AM$675),0)","v":0.82591126617913657},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AN$61,AN$68,AN$75,AN$82)/(1-Client_Allocation_Cable)-SUM(AN$61,AN$68,AN$75,AN$82))/SUM(AN$654,AN$661,AN$668,AN$675),0)","v":0.82591126617913668},{"$f":"\nIF(OR(AND(\nNAMES!$G$6=TRUE,\nNAMES!$G$7=TRUE,\nNAMES!$G$8=TRUE,\nNAMES!$G$9=TRUE,\nNAMES!$G$10=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AO$61,AO$68,AO$75,AO$82)/(1-Client_Allocation_Cable)-SUM(AO$61,AO$68,AO$75,AO$82))/SUM(AO$654,AO$661,AO$668,AO$675),0)","v":0.82591126617913657}]
[null,null,"Satellite Thin Client Allocation",null,{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(E$261,E$268,E$275,E$282)/(1-Client_Allocation_Satellite)-SUM(E$261,E$268,E$275,E$282))/SUM(E$654,E$661,E$668,E$675),0)","v":9.4092221022938349E-3},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(F$261,F$268,F$275,F$282)/(1-Client_Allocation_Satellite)-SUM(F$261,F$268,F$275,F$282))/SUM(F$654,F$661,F$668,F$675),0)","v":8.5022329794097642E-2},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(G$261,G$268,G$275,G$282)/(1-Client_Allocation_Satellite)-SUM(G$261,G$268,G$275,G$282))/SUM(G$654,G$661,G$668,G$675),0)","v":0.1416581111404209},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(H$261,H$268,H$275,H$282)/(1-Client_Allocation_Satellite)-SUM(H$261,H$268,H$275,H$282))/SUM(H$654,H$661,H$668,H$675),0)","v":0.16936328707054063},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(I$261,I$268,I$275,I$282)/(1-Client_Allocation_Satellite)-SUM(I$261,I$268,I$275,I$282))/SUM(I$654,I$661,I$668,I$675),0)","v":0.19498051540987482},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(J$261,J$268,J$275,J$282)/(1-Client_Allocation_Satellite)-SUM(J$261,J$268,J$275,J$282))/SUM(J$654,J$661,J$668,J$675),0)","v":0.17408873382086315},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(K$261,K$268,K$275,K$282)/(1-Client_Allocation_Satellite)-SUM(K$261,K$268,K$275,K$282))/SUM(K$654,K$661,K$668,K$675),0)","v":0.17408873382086321},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(L$261,L$268,L$275,L$282)/(1-Client_Allocation_Satellite)-SUM(L$261,L$268,L$275,L$282))/SUM(L$654,L$661,L$668,L$675),0)","v":0.17408873382086315},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(M$261,M$268,M$275,M$282)/(1-Client_Allocation_Satellite)-SUM(M$261,M$268,M$275,M$282))/SUM(M$654,M$661,M$668,M$675),0)","v":0.17408873382086318},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(N$261,N$268,N$275,N$282)/(1-Client_Allocation_Satellite)-SUM(N$261,N$268,N$275,N$282))/SUM(N$654,N$661,N$668,N$675),0)","v":0.17408873382086315},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(O$261,O$268,O$275,O$282)/(1-Client_Allocation_Satellite)-SUM(O$261,O$268,O$275,O$282))/SUM(O$654,O$661,O$668,O$675),0)","v":0.17408873382086318},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(P$261,P$268,P$275,P$282)/(1-Client_Allocation_Satellite)-SUM(P$261,P$268,P$275,P$282))/SUM(P$654,P$661,P$668,P$675),0)","v":0.17408873382086318},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Q$261,Q$268,Q$275,Q$282)/(1-Client_Allocation_Satellite)-SUM(Q$261,Q$268,Q$275,Q$282))/SUM(Q$654,Q$661,Q$668,Q$675),0)","v":0.17408873382086318},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(R$261,R$268,R$275,R$282)/(1-Client_Allocation_Satellite)-SUM(R$261,R$268,R$275,R$282))/SUM(R$654,R$661,R$668,R$675),0)","v":0.17408873382086315},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(S$261,S$268,S$275,S$282)/(1-Client_Allocation_Satellite)-SUM(S$261,S$268,S$275,S$282))/SUM(S$654,S$661,S$668,S$675),0)","v":0.17408873382086315},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(T$261,T$268,T$275,T$282)/(1-Client_Allocation_Satellite)-SUM(T$261,T$268,T$275,T$282))/SUM(T$654,T$661,T$668,T$675),0)","v":0.17408873382086321},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(U$261,U$268,U$275,U$282)/(1-Client_Allocation_Satellite)-SUM(U$261,U$268,U$275,U$282))/SUM(U$654,U$661,U$668,U$675),0)","v":0.17408873382086321},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(V$261,V$268,V$275,V$282)/(1-Client_Allocation_Satellite)-SUM(V$261,V$268,V$275,V$282))/SUM(V$654,V$661,V$668,V$675),0)","v":0.17408873382086321},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(W$261,W$268,W$275,W$282)/(1-Client_Allocation_Satellite)-SUM(W$261,W$268,W$275,W$282))/SUM(W$654,W$661,W$668,W$675),0)","v":0.17408873382086318},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(X$261,X$268,X$275,X$282)/(1-Client_Allocation_Satellite)-SUM(X$261,X$268,X$275,X$282))/SUM(X$654,X$661,X$668,X$675),0)","v":0.17408873382086321},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Y$261,Y$268,Y$275,Y$282)/(1-Client_Allocation_Satellite)-SUM(Y$261,Y$268,Y$275,Y$282))/SUM(Y$654,Y$661,Y$668,Y$675),0)","v":0.17408873382086323},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Z$261,Z$268,Z$275,Z$282)/(1-Client_Allocation_Satellite)-SUM(Z$261,Z$268,Z$275,Z$282))/SUM(Z$654,Z$661,Z$668,Z$675),0)","v":0.17408873382086321},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AA$261,AA$268,AA$275,AA$282)/(1-Client_Allocation_Satellite)-SUM(AA$261,AA$268,AA$275,AA$282))/SUM(AA$654,AA$661,AA$668,AA$675),0)","v":0.17408873382086323},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AB$261,AB$268,AB$275,AB$282)/(1-Client_Allocation_Satellite)-SUM(AB$261,AB$268,AB$275,AB$282))/SUM(AB$654,AB$661,AB$668,AB$675),0)","v":0.17408873382086321},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AC$261,AC$268,AC$275,AC$282)/(1-Client_Allocation_Satellite)-SUM(AC$261,AC$268,AC$275,AC$282))/SUM(AC$654,AC$661,AC$668,AC$675),0)","v":0.17408873382086323},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AD$261,AD$268,AD$275,AD$282)/(1-Client_Allocation_Satellite)-SUM(AD$261,AD$268,AD$275,AD$282))/SUM(AD$654,AD$661,AD$668,AD$675),0)","v":0.17408873382086326},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AE$261,AE$268,AE$275,AE$282)/(1-Client_Allocation_Satellite)-SUM(AE$261,AE$268,AE$275,AE$282))/SUM(AE$654,AE$661,AE$668,AE$675),0)","v":0.17408873382086326},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AF$261,AF$268,AF$275,AF$282)/(1-Client_Allocation_Satellite)-SUM(AF$261,AF$268,AF$275,AF$282))/SUM(AF$654,AF$661,AF$668,AF$675),0)","v":0.17408873382086323},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AG$261,AG$268,AG$275,AG$282)/(1-Client_Allocation_Satellite)-SUM(AG$261,AG$268,AG$275,AG$282))/SUM(AG$654,AG$661,AG$668,AG$675),0)","v":0.17408873382086323},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AH$261,AH$268,AH$275,AH$282)/(1-Client_Allocation_Satellite)-SUM(AH$261,AH$268,AH$275,AH$282))/SUM(AH$654,AH$661,AH$668,AH$675),0)","v":0.17408873382086329},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AI$261,AI$268,AI$275,AI$282)/(1-Client_Allocation_Satellite)-SUM(AI$261,AI$268,AI$275,AI$282))/SUM(AI$654,AI$661,AI$668,AI$675),0)","v":0.17408873382086326},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AJ$261,AJ$268,AJ$275,AJ$282)/(1-Client_Allocation_Satellite)-SUM(AJ$261,AJ$268,AJ$275,AJ$282))/SUM(AJ$654,AJ$661,AJ$668,AJ$675),0)","v":0.17408873382086326},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AK$261,AK$268,AK$275,AK$282)/(1-Client_Allocation_Satellite)-SUM(AK$261,AK$268,AK$275,AK$282))/SUM(AK$654,AK$661,AK$668,AK$675),0)","v":0.17408873382086326},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AL$261,AL$268,AL$275,AL$282)/(1-Client_Allocation_Satellite)-SUM(AL$261,AL$268,AL$275,AL$282))/SUM(AL$654,AL$661,AL$668,AL$675),0)","v":0.17408873382086326},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AM$261,AM$268,AM$275,AM$282)/(1-Client_Allocation_Satellite)-SUM(AM$261,AM$268,AM$275,AM$282))/SUM(AM$654,AM$661,AM$668,AM$675),0)","v":0.17408873382086329},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AN$261,AN$268,AN$275,AN$282)/(1-Client_Allocation_Satellite)-SUM(AN$261,AN$268,AN$275,AN$282))/SUM(AN$654,AN$661,AN$668,AN$675),0)","v":0.17408873382086332},{"$f":"\nIF(OR(AND(\nNAMES!$G$11=TRUE,\nNAMES!$G$12=TRUE,\nNAMES!$G$13=TRUE,\nNAMES!$G$14=TRUE,\nNAMES!$G$15=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AO$261,AO$268,AO$275,AO$282)/(1-Client_Allocation_Satellite)-SUM(AO$261,AO$268,AO$275,AO$282))/SUM(AO$654,AO$661,AO$668,AO$675),0)","v":0.17408873382086332}]
[null,null,"IPTV Thin Client Allocation",null,{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(E$461,E$468,E$475,E$482)/(1-Client_Allocation_IPTV)-SUM(E$461,E$468,E$475,E$482))/SUM(E$654,E$661,E$668,E$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(F$461,F$468,F$475,F$482)/(1-Client_Allocation_IPTV)-SUM(F$461,F$468,F$475,F$482))/SUM(F$654,F$661,F$668,F$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(G$461,G$468,G$475,G$482)/(1-Client_Allocation_IPTV)-SUM(G$461,G$468,G$475,G$482))/SUM(G$654,G$661,G$668,G$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(H$461,H$468,H$475,H$482)/(1-Client_Allocation_IPTV)-SUM(H$461,H$468,H$475,H$482))/SUM(H$654,H$661,H$668,H$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(I$461,I$468,I$475,I$482)/(1-Client_Allocation_IPTV)-SUM(I$461,I$468,I$475,I$482))/SUM(I$654,I$661,I$668,I$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(J$461,J$468,J$475,J$482)/(1-Client_Allocation_IPTV)-SUM(J$461,J$468,J$475,J$482))/SUM(J$654,J$661,J$668,J$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(K$461,K$468,K$475,K$482)/(1-Client_Allocation_IPTV)-SUM(K$461,K$468,K$475,K$482))/SUM(K$654,K$661,K$668,K$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(L$461,L$468,L$475,L$482)/(1-Client_Allocation_IPTV)-SUM(L$461,L$468,L$475,L$482))/SUM(L$654,L$661,L$668,L$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(M$461,M$468,M$475,M$482)/(1-Client_Allocation_IPTV)-SUM(M$461,M$468,M$475,M$482))/SUM(M$654,M$661,M$668,M$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(N$461,N$468,N$475,N$482)/(1-Client_Allocation_IPTV)-SUM(N$461,N$468,N$475,N$482))/SUM(N$654,N$661,N$668,N$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(O$461,O$468,O$475,O$482)/(1-Client_Allocation_IPTV)-SUM(O$461,O$468,O$475,O$482))/SUM(O$654,O$661,O$668,O$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(P$461,P$468,P$475,P$482)/(1-Client_Allocation_IPTV)-SUM(P$461,P$468,P$475,P$482))/SUM(P$654,P$661,P$668,P$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Q$461,Q$468,Q$475,Q$482)/(1-Client_Allocation_IPTV)-SUM(Q$461,Q$468,Q$475,Q$482))/SUM(Q$654,Q$661,Q$668,Q$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(R$461,R$468,R$475,R$482)/(1-Client_Allocation_IPTV)-SUM(R$461,R$468,R$475,R$482))/SUM(R$654,R$661,R$668,R$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(S$461,S$468,S$475,S$482)/(1-Client_Allocation_IPTV)-SUM(S$461,S$468,S$475,S$482))/SUM(S$654,S$661,S$668,S$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(T$461,T$468,T$475,T$482)/(1-Client_Allocation_IPTV)-SUM(T$461,T$468,T$475,T$482))/SUM(T$654,T$661,T$668,T$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(U$461,U$468,U$475,U$482)/(1-Client_Allocation_IPTV)-SUM(U$461,U$468,U$475,U$482))/SUM(U$654,U$661,U$668,U$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(V$461,V$468,V$475,V$482)/(1-Client_Allocation_IPTV)-SUM(V$461,V$468,V$475,V$482))/SUM(V$654,V$661,V$668,V$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(W$461,W$468,W$475,W$482)/(1-Client_Allocation_IPTV)-SUM(W$461,W$468,W$475,W$482))/SUM(W$654,W$661,W$668,W$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(X$461,X$468,X$475,X$482)/(1-Client_Allocation_IPTV)-SUM(X$461,X$468,X$475,X$482))/SUM(X$654,X$661,X$668,X$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Y$461,Y$468,Y$475,Y$482)/(1-Client_Allocation_IPTV)-SUM(Y$461,Y$468,Y$475,Y$482))/SUM(Y$654,Y$661,Y$668,Y$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(Z$461,Z$468,Z$475,Z$482)/(1-Client_Allocation_IPTV)-SUM(Z$461,Z$468,Z$475,Z$482))/SUM(Z$654,Z$661,Z$668,Z$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AA$461,AA$468,AA$475,AA$482)/(1-Client_Allocation_IPTV)-SUM(AA$461,AA$468,AA$475,AA$482))/SUM(AA$654,AA$661,AA$668,AA$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AB$461,AB$468,AB$475,AB$482)/(1-Client_Allocation_IPTV)-SUM(AB$461,AB$468,AB$475,AB$482))/SUM(AB$654,AB$661,AB$668,AB$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AC$461,AC$468,AC$475,AC$482)/(1-Client_Allocation_IPTV)-SUM(AC$461,AC$468,AC$475,AC$482))/SUM(AC$654,AC$661,AC$668,AC$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AD$461,AD$468,AD$475,AD$482)/(1-Client_Allocation_IPTV)-SUM(AD$461,AD$468,AD$475,AD$482))/SUM(AD$654,AD$661,AD$668,AD$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AE$461,AE$468,AE$475,AE$482)/(1-Client_Allocation_IPTV)-SUM(AE$461,AE$468,AE$475,AE$482))/SUM(AE$654,AE$661,AE$668,AE$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AF$461,AF$468,AF$475,AF$482)/(1-Client_Allocation_IPTV)-SUM(AF$461,AF$468,AF$475,AF$482))/SUM(AF$654,AF$661,AF$668,AF$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AG$461,AG$468,AG$475,AG$482)/(1-Client_Allocation_IPTV)-SUM(AG$461,AG$468,AG$475,AG$482))/SUM(AG$654,AG$661,AG$668,AG$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AH$461,AH$468,AH$475,AH$482)/(1-Client_Allocation_IPTV)-SUM(AH$461,AH$468,AH$475,AH$482))/SUM(AH$654,AH$661,AH$668,AH$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AI$461,AI$468,AI$475,AI$482)/(1-Client_Allocation_IPTV)-SUM(AI$461,AI$468,AI$475,AI$482))/SUM(AI$654,AI$661,AI$668,AI$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AJ$461,AJ$468,AJ$475,AJ$482)/(1-Client_Allocation_IPTV)-SUM(AJ$461,AJ$468,AJ$475,AJ$482))/SUM(AJ$654,AJ$661,AJ$668,AJ$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AK$461,AK$468,AK$475,AK$482)/(1-Client_Allocation_IPTV)-SUM(AK$461,AK$468,AK$475,AK$482))/SUM(AK$654,AK$661,AK$668,AK$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AL$461,AL$468,AL$475,AL$482)/(1-Client_Allocation_IPTV)-SUM(AL$461,AL$468,AL$475,AL$482))/SUM(AL$654,AL$661,AL$668,AL$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AM$461,AM$468,AM$475,AM$482)/(1-Client_Allocation_IPTV)-SUM(AM$461,AM$468,AM$475,AM$482))/SUM(AM$654,AM$661,AM$668,AM$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AN$461,AN$468,AN$475,AN$482)/(1-Client_Allocation_IPTV)-SUM(AN$461,AN$468,AN$475,AN$482))/SUM(AN$654,AN$661,AN$668,AN$675),0)","v":0},{"$f":"\nIF(OR(AND(\nNAMES!$G$16=TRUE,\nNAMES!$G$17=TRUE,\nNAMES!$G$18=TRUE,\nNAMES!$G$19=TRUE,\nNAMES!$G$20=TRUE,\nNAMES!$G$22=TRUE),\n(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE))),\n(SUM(AO$461,AO$468,AO$475,AO$482)/(1-Client_Allocation_IPTV)-SUM(AO$461,AO$468,AO$475,AO$482))/SUM(AO$654,AO$661,AO$668,AO$675),0)","v":0}]
[null,null,"Total Allocation Selected",null,{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(E$691:E$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(F$691:F$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(G$691:G$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(H$691:H$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(I$691:I$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(J$691:J$693))","v":0.99999999999999956},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(K$691:K$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(L$691:L$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(M$691:M$693))","v":0.99999999999999967},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(N$691:N$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(O$691:O$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(P$691:P$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(Q$691:Q$693))","v":0.99999999999999967},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(R$691:R$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(S$691:S$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(T$691:T$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(U$691:U$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(V$691:V$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(W$691:W$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(X$691:X$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(Y$691:Y$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(Z$691:Z$693))","v":0.99999999999999967},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AA$691:AA$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AB$691:AB$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AC$691:AC$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AD$691:AD$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AE$691:AE$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AF$691:AF$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AG$691:AG$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AH$691:AH$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AI$691:AI$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AJ$691:AJ$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AK$691:AK$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AL$691:AL$693))","v":0.99999999999999978},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AM$691:AM$693))","v":0.99999999999999989},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AN$691:AN$693))","v":1},{"$f":"\nIF(AND(\nNAMES!$G$6=FALSE,NAMES!$G$7=FALSE,NAMES!$G$8=FALSE,NAMES!$G$9=FALSE,NAMES!$G$10=FALSE,\nNAMES!$G$11=FALSE,NAMES!$G$12=FALSE,NAMES!$G$13=FALSE,NAMES!$G$14=FALSE,NAMES!$G$15=FALSE,\nNAMES!$G$16=FALSE,NAMES!$G$17=FALSE,NAMES!$G$18=FALSE,NAMES!$G$19=FALSE,NAMES!$G$20=FALSE,\nNAMES!$G$22=TRUE),\n100%,\nSUM(AO$691:AO$693))","v":0.99999999999999989}]
[]
[]
[]
[null,null,"Total Units Shipped by Service Industry"]
[null,null,null,null,{"$f":"Base_Year -1","v":2011},{"$f":"OFFSET(F699,0,-1)+1","v":2012},{"$f":"OFFSET(G699,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Total Cable Shipments",null,{"$f":"E$49+E$89+E$129+E$169+E$209+(E$682*E$691)","v":24.13954422031399},{"$f":"F$49+F$89+F$129+F$169+F$209+(F$682*F$691)","v":17.215427066257089},15.110220697047641,17.865845740481525,16.362197968429719,14.858550196377912,15.00713569834169,15.157207055325106,15.308779125878356,15.46186691713714,15.616485586308514,15.772650442171598,15.930376946593315,16.089680716059249,16.250577523219842,16.41308329845204,16.577214131436563,16.742986272750926,16.910416135478435,17.07952029683322,17.250315499801552,17.422818654799563,17.597046841347563,17.773017309761038,17.950747482858649,18.130254957687235,18.311557507264105,18.494673082336746,18.679619813160116,18.866416011291719,19.055080171404633,19.245630973118683,19.438087282849871,19.632468155678367,19.828792837235149,20.027080765607501,20.227351573263576]
[null,null,"Total Satellite Shipments",null,{"$f":"E$249+E$289+E$329+E$369+E$409+(E$682*E$692)","v":15.251522915183488},{"$f":"F$249+F$289+F$329+F$369+F$409+(F$682*F$692)","v":12.826850707620938},14.362182548217566,14.18623663250272,15.226565607036413,15.885180112688484,16.04403191381537,16.204472232953524,16.36651695528306,16.530182124835889,16.695483946084249,16.862438785545088,17.031063173400543,17.201373805134551,17.373387543185896,17.547121418617753,17.722592632803927,17.899818559131969,18.078816744723291,18.259604912170524,18.44220096129223,18.626622970905149,18.812889200614205,19.001018092620345,19.19102827354655,19.382938556282014,19.576767941844835,19.772535621263284,19.970260977475917,20.169963587250674,20.371663223123182,20.575379855354416,20.781133653907958,20.988944990447042,21.198834440351508,21.410822784755023,21.624931012602577]
[null,null,"Total IPTV Shipments",null,{"$f":"E$449+E$489+E$529+E$569+E$609+(E$682*E$693)","v":2.2200059548254618},{"$f":"F$449+F$489+F$529+F$569+F$609+(F$682*F$693)","v":3.2159407470530077},4.583076747038036,4.6267431380814044,4.3948054753927508,4.1628678127040963,4.2044964908311373,4.2465414557394485,4.2890068702968431,4.3318969389998117,4.3752159083898094,4.418968067473708,4.4631577481484452,4.50778932562993,4.5528672188862283,4.5983958910750911,4.6443798499858424,4.6908236484857007,4.7377318849705574,4.7851092038202623,4.8329602958584656,4.8812898988170508,4.9301027978052208,4.9794038257832725,5.0291978640411061,5.0794898426815172,5.1302847411083317,5.1815875885194158,5.233403464404609,5.2857374990486559,5.338594874039142,5.3919808227795336,5.4459006310073281,5.500359637317402,5.5553632336905761,5.6109168660274813,5.6670260346877566]
[null,null,"Total OTT Shipments",null,{"$f":"E642","v":6.1666666666666679},{"$f":"F642","v":7.8666666666666671},10,12.3,15,19.126588251356008,19.31785413386957,19.511032675208263,19.706143001960346,19.903204431979947,20.102236476299748,20.303258841062746,20.506291429473375,20.711354343768107,20.918467887205789,21.127652566077849,21.338929091738628,21.552318382656015,21.767841566482577,21.985519982147402,22.205375181968876,22.427428933788566,22.65170322312645,22.878220255357714,23.107002457911292,23.338072482490407,23.571453207315312,23.807167739388465,24.045239416782351,24.285691810950176,24.528548729059679,24.773834216350277,25.021572558513782,25.271788284098921,25.524506166939911,25.77975122860931,26.037548740895403]
[null,null,"Total Shipments",null,{"$f":"SUM(E700:E703)","v":47.777739756989604},{"$f":"SUM(F700:F703)","v":41.124885187597705},44.055479992303241,48.978825511065651,50.983569050858883,54.033186373126497,54.573518236857765,55.119253419226339,55.670445953418607,56.227150412952781,56.789421917082322,57.357316136253132,57.930889297615678,58.510198190591836,59.095300172497758,59.686253174222735,60.283115705964953,60.885946863024614,61.494806331654857,62.109754394971404,62.73085193892112,63.358160458310337,63.991742062893437,64.63165948352237,65.277976078357597,65.93075583914117,66.590063397532589,67.255964031507915,67.928523671823001,68.60780890854123,69.293886997626643,69.986825867602917,70.686694126278937,71.393561067541725,72.107496678217146,72.828571644999315,73.556857361449318]

{"sheet":"BASE CASE DCF","index":22,"n_rows":46,"n_cols":42,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Base Case DCF",null,null,"Navigation"]
[]
[]
[null,null,null,null,null,{"$f":"IF(F6=Announcement_Year,\"Ancmt Yr\",\nIF(F6=Base_Year,\"Base Yr\",\nIF(F6=Standard_Year,\"Std Yr\",\nIF(F6=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," ","Term Yr"]
[null,null,"Industry Income Statement",null,null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G6,0,-1)+1","v":2012},{"$f":"OFFSET(H6,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Revenues",null,null,{"$f":"INDEX(Total_Revenues_Base,MATCH(F$6,DATES,0))","v":5701.352432532648},{"$f":"INDEX(Total_Revenues_Base,MATCH(G$6,DATES,0))","v":4732.2287932459003},5086.585798746135,5788.9955677425423,5959.9070690620756,6110.5545833008819,6171.6601291338902,6233.3767304252297,5815.971254812066,5426.3224117375676,5062.5996928931318,4723.0921022100183,4406.2004493306085,4110.4301322576157,3834.3843787639007,3576.7579179843351,3317.2894137296898,3076.6435153779012,2853.454775920316,2646.4568018769523,2454.4750676631597,2276.4202512231977,2111.2820531164803,1958.1234639854254,1816.0754478779932,1684.3320112575914,1562.145629721457,1448.8230064782888,1343.7211385183541,1246.2436681551405,1155.8374992368745,1071.9896588279739,994.22438655332985,922.1004350900829,855.20856648964559,793.16923012385712,735.63040907973539]
[null,null,"- Materials, Labor, and Overhead",null,null,{"$f":"INDEX(Total_Production_Costs_Base,MATCH(F$6,DATES,0))","v":4061.1778230122241},3370.3509280647077,3622.625553430742,4122.7128841560507,4244.1335211250498,4350.6128623911663,4394.1189910150779,4438.0601809252285,4141.9073772190222,3865.3669693938755,3607.1519733590026,3366.058918440644,3140.9625034899395,2930.8105888265791,2734.6195034153152,2551.4696478942737,2366.3785602750881,2194.7145227265651,2035.5034976766153,1887.8421070939155,1750.8925066376892,1623.8776316516946,1506.0767880277317,1396.8215629208512,1295.4920321132543,1201.5132425071445,1114.3519497878526,1033.5135927464441,958.53948709383474,889.00422284385388,824.51325049777165,764.70064233407618,709.22701610085153,657.77760932959904,610.0604933439779,565.80491682958598,524.75976956604688]
[null,null,"- Depreciation",null,null,{"$f":"INDEX(Total_Depreciation_BASE,MATCH(F$6,DATES,0))","v":193.56279828079619},161.16309674566637,173.33399787234336,197.43306192047396,203.55832145858747,209.50249828113289,211.59752326394425,213.7134984965837,198.21009483733189,183.83135352609531,170.49568825932121,158.12743124307823,146.65640384701879,136.01751840436194,126.15040889847249,116.99908844051863,108.51163159470386,100.63987974855826,93.339167856532413,86.568071006411785,80.288169370546612,74.463830208208421,69.062005682134796,64.052045342054612,59.405522211207817,55.096071489059234,51.099240954990151,47.392352224144503,43.954372068183069,40.765793070806929,37.808522940879449,35.065781855098649,32.522007247733129,30.162765507189629,27.974670078370519,25.94530550612614,24.06315698881799]
[null,null,"- Standard SG&A",null,null,{"$f":"SGA*F7","v":638.55147244365662},{"$f":"SGA*G7","v":530.00962484354079},569.69760945956716,648.36750358716472,667.50959173495244,684.38211332969877,691.22593446299572,698.13819380762573,651.38878053895144,607.74811011460758,567.01116560403079,528.98631544752209,493.49445032502814,460.36817481285294,429.45105042155689,400.59688681424552,371.53641433772526,344.58407372232494,319.58693490307542,296.40316181021865,274.9012075782739,254.95906813699816,236.4635899490458,219.30982796636764,203.40045016233523,188.64518526085024,174.96031052880318,162.26817672556834,150.49676751405568,139.57929083337575,{"$f":"SGA*AJ7","v":129.45379991452995},120.06284178873308,{"$f":"SGA*AL7","v":111.35313129397295},{"$f":"SGA*AM7","v":103.27524873008929},{"$f":"SGA*AN7","v":95.783359446840308},{"$f":"SGA*AO7","v":88.834953773872002},82.390605816930361]
[null,null,"- R&D",null,null,{"$f":"RandD*F7","v":535.92712865806891},{"$f":"RandD*G7","v":444.82950656511463},478.13906508213671,544.16558336779894,560.23126449183508,574.39213083028289,580.13605213858568,585.93741265997164,546.70129795233424,510.07430670333133,475.88437113195437,443.97065760774171,414.18284223707718,386.38043243221585,360.43213160380668,336.21524429052749,311.82520489059084,289.20449044552271,268.22474893650968,248.76693937643353,230.72065636033702,213.98350361498058,198.46051299294913,184.06360561462998,170.71109210053135,158.32720905821358,146.84168919381696,136.18936260895916,126.30978702072528,117.14690480658321,{"$f":"RandD*AJ7","v":108.6487249282662},100.76702792982955,{"$f":"RandD*AL7","v":93.457092336013005},{"$f":"RandD*AM7","v":86.677440898467793},{"$f":"RandD*AN7","v":80.38960525002669},{"$f":"RandD*AO7","v":74.557907631642564},69.149258453495122]
[null,null,"- Product Conversion and Software Development Costs",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- Stranded Assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings Before Interest and Taxes (EBIT)",null,null,{"$f":"F7-SUM(F8:F13)","v":272.13321013790301},225.87563702687112,242.78957290134531,276.31653471105437,284.47437025165073,291.66497846860148,294.58162825328691,297.52744453582091,277.76370426442645,259.30167199965854,242.05649453882324,225.94877947103214,210.9042494315454,196.85341778160591,183.73128442474945,171.47705054476955,159.03760263158165,147.50054873493036,136.80042654758336,126.87652258997286,117.67252771631274,109.13621761131571,101.21915646461866,93.876422141521971,87.066351290664443,80.750302942323742,74.892439255994077,69.459522173172672,64.420724821555496,59.747456600520763,55.413200955427328,51.393364920236536,47.665139574759223,44.207370624737109,41.000438370430174,38.026146382630372,35.267618254444983]
[null,null,"EBIT/Revenues",null,null,{"$f":"F14/F7","v":4.7731343283582334E-2},4.7731343283582015E-2,4.7731343283582077E-2,4.773134328358207E-2,4.7731343283582292E-2,4.7731343283582285E-2,4.7731343283582188E-2,4.7731343283582368E-2,4.7758782169806641E-2,4.7785894815016591E-2,4.7812687003205429E-2,4.7839164382440631E-2,4.7865332468836286E-2,4.7891196650382183E-2,4.7916762190643843E-2,4.7942034232332009E-2,4.7942034232332092E-2,4.7942034232332245E-2,4.7942034232332113E-2,4.7942034232332058E-2,4.7942034232332058E-2,4.7942034232331718E-2,4.7942034232332086E-2,4.7942034232332099E-2,4.7942034232332016E-2,4.7942034232331815E-2,4.7942034232332099E-2,4.7942034232332266E-2,4.7942034232332321E-2,4.7942034232332009E-2,4.7942034232332072E-2,4.7942034232331912E-2,4.7942034232332204E-2,4.7942034232332134E-2,4.7942034232332009E-2,4.7942034232331995E-2,4.7942034232331884E-2]
[null,null,"- Taxes",null,null,{"$f":"IF(F14<0,0,F14*Tax_Rate)","v":78.746794845725958},{"$f":"IF(G14<0,0,G14*Tax_Rate)","v":65.361307576495946},70.25566882577543,79.957317448858817,82.317938562963093,84.398674500297872,85.242661245300695,86.095087857754024,80.376082816998277,75.033751146225242,70.043538996453549,65.382472700157052,61.029058723342253,56.963189817489415,53.166056998356467,49.6200670001151,46.020481883996752,42.68202122400124,39.585742286622633,36.714076499772766,34.050729767082757,31.580590013698529,29.289641438976275,27.16488498953537,25.194264601433598,23.366598792948,21.671517219817424,20.099401832952374,18.641332304738921,17.289035414277123,{"$f":"IF(AJ14<0,0,AJ14*Tax_Rate)","v":16.034838104363555},14.871623943856591,{"$f":"IF(AL14<0,0,AL14*Tax_Rate)","v":13.792792748391092},{"$f":"IF(AM14<0,0,AM14*Tax_Rate)","v":12.792223130323046},{"$f":"IF(AN14<0,0,AN14*Tax_Rate)","v":11.864237765412687},{"$f":"IF(AO14<0,0,AO14*Tax_Rate)","v":11.003571179163002},10.205339870032077]
[null,null,"Net Operating Profit after Taxes (NOPAT)",null,null,{"$f":"F14-F16","v":193.38641529217705},{"$f":"G14-G16","v":160.51432945037516},172.53390407556986,196.35921726219556,202.15643168868763,207.26630396830359,209.33896700798621,211.43235667806687,197.38762144742816,184.26792085343328,172.0129555423697,160.56630677087509,149.87519070820315,139.89022796411649,130.56522742639299,121.85698354465445,113.0171207475849,104.81852751092913,97.214684260960723,90.162446090200092,83.621797949229986,77.555627597617189,71.929515025642388,66.711537151986604,61.872086689230841,57.383704149375745,53.220922036176653,49.360120340220298,45.779392516816571,42.45842118624364,{"$f":"AJ14-AJ16","v":39.37836285106377},36.521740976379945,{"$f":"AL14-AL16","v":33.87234682636813},{"$f":"AM14-AM16","v":31.415147494414065},{"$f":"AN14-AN16","v":29.136200605017486},{"$f":"AO14-AO16","v":27.022575203467369},25.062278384412906]
[]
[]
[null,null,"Cash Flow Statement "]
[null,null,"NOPAT",null,null,{"$f":"F17","v":193.38641529217705},{"$f":"G17","v":160.51432945037516},172.53390407556986,196.35921726219556,202.15643168868763,207.26630396830359,209.33896700798621,211.43235667806687,197.38762144742816,184.26792085343328,172.0129555423697,160.56630677087509,149.87519070820315,139.89022796411649,130.56522742639299,121.85698354465445,113.0171207475849,104.81852751092913,97.214684260960723,90.162446090200092,83.621797949229986,77.555627597617189,71.929515025642388,66.711537151986604,61.872086689230841,57.383704149375745,53.220922036176653,49.360120340220298,45.779392516816571,42.45842118624364,{"$f":"AJ17","v":39.37836285106377},36.521740976379945,{"$f":"AL17","v":33.87234682636813},{"$f":"AM17","v":31.415147494414065},{"$f":"AN17","v":29.136200605017486},{"$f":"AO17","v":27.022575203467369},25.062278384412906]
[null,null,"+ Depreciation",null,null,{"$f":"F9","v":193.56279828079619},{"$f":"G9","v":161.16309674566637},173.33399787234336,197.43306192047396,203.55832145858747,209.50249828113289,211.59752326394425,213.7134984965837,198.21009483733189,183.83135352609531,170.49568825932121,158.12743124307823,146.65640384701879,136.01751840436194,126.15040889847249,116.99908844051863,108.51163159470386,100.63987974855826,93.339167856532413,86.568071006411785,80.288169370546612,74.463830208208421,69.062005682134796,64.052045342054612,59.405522211207817,55.096071489059234,51.099240954990151,47.392352224144503,43.954372068183069,40.765793070806929,37.808522940879449,35.065781855098649,32.522007247733129,30.162765507189629,27.974670078370519,25.94530550612614,24.06315698881799]
[null,null,"- Change in Working Capital",null,null,{"$f":"IF(F$6<Base_Year,0,\nWorking_Capital*(INDEX(Revenue_BASE,0,MATCH(F$6,DATES,0))-INDEX(Revenue_BASE,0,MATCH(F$6-1,DATES,0))))","v":0},{"$f":"IF(G$6<Base_Year,0,\nWorking_Capital*(INDEX(Revenue_BASE,0,MATCH(G$6,DATES,0))-INDEX(Revenue_BASE,0,MATCH(G$6-1,DATES,0))))","v":-232.58967342881942},85.045681320056318,168.57834455913778,41.018760316687981,36.155403417313501,14.665330999922007,14.811984309921463,-100.17731414715927,-93.515722337879623,-87.293452522664595,-81.481821763947224,-76.053996691058344,-70.984876097518281,-66.2509808384916,-61.830350587095744,-62.272441021114865,-57.755015604429282,-53.565297469820429,-49.679513770407283,-46.075616211310226,-42.73315594559088,-39.633167545612196,-36.758061391453175,-34.091523865783728,-31.618424788896426,-29.324731568672249,-27.197429578360371,-25.224448310384322,-23.394592887171257,-21.697480540383857,-20.123481698136128,-18.663665345914577,-17.30974835117927,-16.054048464104952,-14.889440727789232,-13.809317050589215]
[null,null,"Cash Flows from Operations",null,null,{"$f":"F21+F22-F23","v":386.94921357297324},{"$f":"G21+G22-G23","v":554.26709962486098},260.82222062785689,225.21393462353174,364.69599283058716,380.61339883212298,406.27115927200845,410.33387086472914,495.77503043191933,461.61499671740819,429.80209632435555,400.1755597779005,372.58559124628027,346.89262246599674,322.96661716335711,300.68642257226884,283.80119336340363,263.21342286391666,244.11914958731356,226.41003086701917,209.98558353108683,194.75261375141648,180.62468825338937,167.52164388549437,155.36913276622238,144.09820042733139,133.64489455983903,123.94990214272518,114.95821289538397,106.61880714422182,98.884366332327062,91.711004529614726,85.058019420015839,78.887661352782956,73.164919147492952,67.857321437382737,62.934752423820115]
[null,null,"- Capital Expeditures",null,null,{"$f":"Capex*F7","v":199.54733513864269},165.62800776360652,178.03050295611473,202.614844870989,208.59674741717268,213.86941041553089,216.00810451968619,218.16818556488306,203.55899391842232,189.92128441081488,177.19098925125962,165.30822357735065,154.2170157265713,143.86505462901656,134.20345325673654,125.18652712945175,116.10512948053916,107.68252303822655,99.870917157211068,92.625988065693335,85.906627368210593,79.674708792811927,73.894871859076815,68.534321239489898,63.562640675729767,58.951620394015706,54.675097040251003,50.708805226740111,47.030239848142401,43.618528385429926,40.454312473290614,37.519638058979091,34.797853529366549,32.273515228152903,29.932299827137598,27.760923054335002,25.747064317790741]
[null,null,"Free Cash Flow",null,null,{"$f":"F24-SUM(F25:F25)","v":187.40187843433054},388.63909186125443,82.791717671742163,22.599089752542739,156.09924541341448,166.74398841659209,190.26305475232226,192.16568529984607,292.21603651349699,271.69371230659328,252.61110707309592,234.86733620054986,218.36857551970897,203.02756783698018,188.76316390662058,175.49989544281709,167.69606388286445,155.53089982569011,144.24823243010249,133.78404280132582,124.07895616287624,115.07790495860455,106.72981639431255,98.987322646004472,91.806492090492611,85.146580033315686,78.969797519588028,73.241096915985068,67.927973047241565,63.000278758791893,58.430053859036448,54.191366470635636,50.26016589064929,46.614146124630054,43.232619320355354,40.096398383047735,37.18768810602937]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'STANDARDS CASE DCF'!L26","v":151.53368063030143}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L26-L27","v":38.729374122020829},{"$f":"L28/L26","v":0.2035569867856761}]
[null,null,"Discounted Cash Flow"]
[null,null,"Free Cash Flow",null,null,{"$f":"F26","v":187.40187843433054},{"$f":"G26","v":388.63909186125443},82.791717671742163,22.599089752542739,156.09924541341448,166.74398841659209,190.26305475232226,192.16568529984607,292.21603651349699,271.69371230659328,252.61110707309592,234.86733620054986,218.36857551970897,203.02756783698018,188.76316390662058,175.49989544281709,167.69606388286445,155.53089982569011,144.24823243010249,133.78404280132582,124.07895616287624,115.07790495860455,106.72981639431255,98.987322646004472,91.806492090492611,85.146580033315686,78.969797519588028,73.241096915985068,67.927973047241565,63.000278758791893,{"$f":"AJ26","v":58.430053859036448},54.191366470635636,{"$f":"AL26","v":50.26016589064929},{"$f":"AM26","v":46.614146124630054},{"$f":"AN26","v":43.232619320355354},{"$f":"AO26","v":40.096398383047735},37.18768810602937]
[null,null,"Terminal Value",null,null,{"$f":"IF(F$6=Terminal_Year,F26*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=Terminal_Year,AJ26*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":0},0,0,0,0,0,514.51458886424189]
[null,null,"Present Value Factor",null,null,{"$f":"IF(AND(F6>=Base_Year, F6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!F$6-Base_Year), 0)","v":0},{"$f":"IF(AND(G6>=Base_Year, G6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!G$6-Base_Year), 0)","v":1},{"$f":"IF(AND(H6>=Base_Year, H6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!H$6-Base_Year), 0)","v":0.92336103416435833},{"$f":"IF(AND(I6>=Base_Year, I6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!I$6-Base_Year), 0)","v":0.85259559941307328},{"$f":"IF(AND(J6>=Base_Year, J6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!J$6-Base_Year), 0)","v":0.78725355439803635},{"$f":"IF(AND(K6>=Base_Year, K6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!K$6-Base_Year), 0)","v":0.72691925613853769},{"$f":"IF(AND(L6>=Base_Year, L6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!L$6-Base_Year), 0)","v":0.67120891610206623},{"$f":"IF(AND(M6>=Base_Year, M6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!M$6-Base_Year), 0)","v":0.61976815891234194},{"$f":"IF(AND(N6>=Base_Year, N6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!N$6-Base_Year), 0)","v":0.57226976815544039},{"$f":"IF(AND(O6>=Base_Year, O6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!O$6-Base_Year), 0)","v":0.52841160494500494},{"$f":"IF(AND(P6>=Base_Year, P6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!P$6-Base_Year), 0)","v":0.48791468600646815},{"$f":"IF(AND(Q6>=Base_Year, Q6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!Q$6-Base_Year), 0)","v":0.45052140905491056},{"$f":"IF(AND(R6>=Base_Year, R6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!R$6-Base_Year), 0)","v":0.41599391417812615},{"$f":"IF(AND(S6>=Base_Year, S6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!S$6-Base_Year), 0)","v":0.38411257080159383},{"$f":"IF(AND(T6>=Base_Year, T6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!T$6-Base_Year), 0)","v":0.35467458061088997},{"$f":"IF(AND(U6>=Base_Year, U6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!U$6-Base_Year), 0)","v":0.32749268754468147},{"$f":"IF(AND(V6>=Base_Year, V6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!V$6-Base_Year), 0)","v":0.30239398665252215},{"$f":"IF(AND(W6>=Base_Year, W6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!W$6-Base_Year), 0)","v":0.279218824240556},{"$f":"IF(AND(X6>=Base_Year, X6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!X$6-Base_Year), 0)","v":0.257819782308916},{"$f":"IF(AND(Y6>=Base_Year, Y6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!Y$6-Base_Year), 0)","v":0.2380607408207904},{"$f":"IF(AND(Z6>=Base_Year, Z6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!Z$6-Base_Year), 0)","v":0.21981601183821831},{"$f":"IF(AND(AA6>=Base_Year, AA6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AA$6-Base_Year), 0)","v":0.20296954001682208},{"$f":"IF(AND(AB6>=Base_Year, AB6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AB$6-Base_Year), 0)","v":0.18741416437379693},{"$f":"IF(AND(AC6>=Base_Year, AC6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AC$6-Base_Year), 0)","v":0.17305093663323817},{"$f":"IF(AND(AD6>=Base_Year, AD6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AD$6-Base_Year), 0)","v":0.15978849181277763},{"$f":"IF(AND(AE6>=Base_Year, AE6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AE$6-Base_Year), 0)","v":0.14754246704780943},{"$f":"IF(AND(AF6>=Base_Year, AF6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AF$6-Base_Year), 0)","v":0.13623496495642609},{"$f":"IF(AND(AG6>=Base_Year, AG6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AG$6-Base_Year), 0)","v":0.12579405813151071},{"$f":"IF(AND(AH6>=Base_Year, AH6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AH$6-Base_Year), 0)","v":0.11615333160804314},{"$f":"IF(AND(AI6>=Base_Year, AI6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AI$6-Base_Year), 0)","v":0.10725146039523835},{"$f":"IF(AND(AJ6>=Base_Year, AJ6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AJ$6-Base_Year), 0)","v":9.9031819386184994E-2},{"$f":"IF(AND(AK6>=Base_Year, AK6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AK$6-Base_Year), 0)","v":9.144212316360574E-2},{"$f":"IF(AND(AL6>=Base_Year, AL6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AL$6-Base_Year), 0)","v":8.4434093410531624E-2},{"$f":"IF(AND(AM6>=Base_Year, AM6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AM$6-Base_Year), 0)","v":7.7963151810278505E-2},{"$f":"IF(AND(AN6>=Base_Year, AN6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AN$6-Base_Year), 0)","v":7.1988136482251622E-2},{"$f":"IF(AND(AO6>=Base_Year, AO6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AO$6-Base_Year), 0)","v":6.6471040149816835E-2},{"$f":"IF(AND(AP6>=Base_Year, AP6<=Terminal_Year), (1/(1+Discount_Rate))^('BASE CASE DCF'!AP$6-Base_Year), 0)","v":6.1376768374715458E-2}]
[null,null,"Discounted Cash Flow",null,null,{"$f":"(F26+F31)*F32","v":0},{"$f":"(G26+G31)*G32","v":388.63909186125443},{"$f":"(H26+H31)*H32","v":76.446646049623425},19.267884473759018,122.88968579056193,121.20941602536206,127.70625875457431,119.09817298441409,167.22640346688064,143.56611057339339,123.25266898931591,105.81276324604512,90.839998463945477,77.985441025457447,66.949495993365332,57.474932422378764,50.710281303475412,43.427154982404886,37.190047883574941,31.848728339283959,27.274541296772572,23.357309435547535,20.00267935330886,17.129848898707621,14.669620909761512,12.562736478799149,10.758447597697138,9.2132948030650343,7.8900603788184664,6.7568719021875445,{"$f":"(AJ26+AJ31)*AJ32","v":5.7864345404931594},4.9553736072119587,{"$f":"(AL26+AL31)*AL32","v":4.2436715416398973},{"$f":"(AM26+AM31)*AM32","v":3.6341857508210382},{"$f":"(AN26+AN31)*AN32","v":3.1122357001189696},{"$f":"(AO26+AO31)*AO32","v":2.6652493067826168},33.861702865407452]
[]
[null,null,"INPV at Baseline",{"$f":"SUM(F33:AQ33)","v":2179.4154469962104}]
[]
[]
[null,null,"Net PPE",null,null,{"$f":"Net_PPE*F7","v":860.90421731242986},{"$f":"F38-G22+G25","v":865.36912833037002},{"$f":"G38-H22+H25","v":870.0656334141413},875.24741636465637,880.28584232324158,884.6527544576395,889.06333571338143,893.51802278168077,898.86692186277116,904.95685274749076,911.6521537394292,918.83294607370158,926.39355795325412,934.24109417790874,942.2941385361728,950.48157722510587,958.07507511094116,965.11771840060953,971.64946770128813,977.70738476056977,983.32584275823376,988.53672134283727,993.36958751977932,997.85186341721464,1002.0089818817366,1005.8645307866931,1009.4403868719539,1012.7568398745495,1015.8327076545089,1018.6854429691319,1021.3312325015431,1023.7850887054236,1026.0609349870572,1028.1716847080204,1030.1293144567874,1031.9449320049962,1033.6288393339689]
[null,null,"Net PPE as % of Sales",null,null,{"$f":"F38/F7","v":0.151},0.18286713642532942,0.17105100903411796,0.15119158515886807,0.1477012698558359,0.14477454417562144,0.14405578355108636,0.14334413936837836,0.154551472571165,0.16677167040240679,0.18007589164499907,0.19454055228856609,0.2102477108353053,0.22728548208281682,0.24574848149155623,0.26573830240117152,0.28881262851098649,0.31369175972994229,0.34051686254179547,0.3694401450524899,0.40062572063297919,0.4342505391136206,0.47050539081382259,0.50959598910390347,0.55174413764171604,0.59718898890704653,0.64618840117482845,0.69902040162676427,0.75598476390317904,0.81740470904628848,0.88362873948618448,0.95503261647574733,1.0320214921946291,1.1150322086200675,1.2045357762085276,1.301040046452449,1.4050925934764251]
[]
[null,null,"Net Working Capital",null,null,{"$f":"Working_Capital*F7","v":1368.3245838078356},{"$f":"F41+G23","v":1135.7349103790161},{"$f":"G41+H23","v":1220.7805916990724},1389.3589362582102,1430.3776965748982,1466.5330999922116,1481.1984309921336,1496.010415302055,1395.8331011548958,1302.3173788170161,1215.0239262943514,1133.5421045304042,1057.488107839346,986.50323174182768,920.25225090333606,858.42190031624034,796.14945929512544,738.39444369069611,684.82914622087571,635.1496324504684,589.07401623915814,546.34086029356729,506.70769274795509,469.94963135650192,435.85810749071823,404.23968270182178,374.91495113314954,347.71752155478919,322.49307324440485,299.0984803572336,277.40099981684972,257.2775181187136,238.61385277279902,221.30410442161974,205.2500559575148,190.36061522972557,176.55129817913635]
[null,null,"Return on Invested Capital (ROIC)",null,null,{"$f":"F17/(F38+F41)","v":8.6750366402494714E-2},8.0212885659807581E-2,8.2518696020424748E-2,8.6707880614559071E-2,8.7488476052678663E-2,8.8153943073462984E-2,8.8318923229712118E-2,8.8482879428555136E-2,8.6018921631356285E-2,8.3482114826676945E-2,8.0883476876101132E-2,7.8234388360749765E-2,7.5546436711649859E-2,7.2831259255253009E-2,7.0100389534825835E-2,6.7365110995464467E-2,6.442568698074301E-2,6.1530836024234398E-2,5.8687557716654438E-2,5.5902318139837051E-2,5.3181000666426982E-2,5.0528868572652888E-2,4.795053959673623E-2,4.5449972213218913E-2,4.3030463070292818E-2,4.0694654764141039E-2,3.8444552908554211E-2,3.6281551302710081E-2,3.4206463904526974E-2,3.2219562277759163E-2,3.0320617192020151E-2,2.8508943108503056E-2,2.6783444371787389E-2,2.5142662040932566E-2,2.3584820422609325E-2,2.2107872507493551E-2,2.0709543651836294E-2]
[null,null,"Weighted Average Cost of Capital (WACC)",null,null,{"$f":"Discount_Rate","v":8.3000000000000004E-2},8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,"Return on Sales (EBIT/Sales)",null,null,{"$f":"F14/F7","v":4.7731343283582334E-2},4.7731343283582015E-2,4.7731343283582077E-2,4.773134328358207E-2,4.7731343283582292E-2,4.7731343283582285E-2,4.7731343283582188E-2,4.7731343283582368E-2,4.7758782169806641E-2,4.7785894815016591E-2,4.7812687003205429E-2,4.7839164382440631E-2,4.7865332468836286E-2,4.7891196650382183E-2,4.7916762190643843E-2,4.7942034232332009E-2,4.7942034232332092E-2,4.7942034232332245E-2,4.7942034232332113E-2,4.7942034232332058E-2,4.7942034232332058E-2,4.7942034232331718E-2,4.7942034232332086E-2,4.7942034232332099E-2,4.7942034232332016E-2,4.7942034232331815E-2,4.7942034232332099E-2,4.7942034232332266E-2,4.7942034232332321E-2,4.7942034232332009E-2,4.7942034232332072E-2,4.7942034232331912E-2,4.7942034232332204E-2,4.7942034232332134E-2,4.7942034232332009E-2,4.7942034232331995E-2,4.7942034232331884E-2]
[]
[null,null,"This tab computes key parameters from an income statement based on unit sales, revenues and COGS, and initial financial inputs (parameters as a % of revenue).  It also computes an INPV based on a discounted cash flow model."]

{"sheet":"STANDARDS CASE DCF","index":23,"n_rows":46,"n_cols":42,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Standard Case DCF",null,null,"Navigation"]
[]
[]
[null,null,null,null,null,{"$f":"IF(F6=Announcement_Year,\"Ancmt Yr\",\nIF(F6=Base_Year,\"Base Yr\",\nIF(F6=Standard_Year,\"Std Yr\",\nIF(F6=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," ","Term Yr"]
[null,null,"Industry Income Statement",null,null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G6,0,-1)+1","v":2012},{"$f":"OFFSET(H6,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Revenues",null,null,{"$f":"INDEX(Total_Revenues_Standards,MATCH(F$6,DATES,0))","v":5701.352432532648},4732.2287932459003,5086.585798746135,5788.9955677425423,5959.9070690620756,6110.5545833008819,6171.6601291338902,6815.3317727130498,6320.927627502806,5862.3890082790922,5437.1141246508869,5042.6899277290013,4676.8784182642612,4337.6039480334866,4022.9414424201486,3731.1054773635528,3460.4401486981433,3209.4096764006431,2976.5896904326391,2760.6591487336923,2560.3928415069213,2374.6544392656842,2202.3900451953282,2042.6222152455193,1894.4444120226101,1757.0158610129047,1629.5567799505718,1511.3439542611916,1401.7066334756007,1300.0227253298988,1205.71526595661,1118.2491461385109,1037.1280750496105,961.89176425525989,892.1133159931469,827.39680091604032,767.37501155218308]
[null,null,"- Materials, Labor, and Overhead",null,null,{"$f":"INDEX(Total_Production_Costs_Standards,MATCH(F$6,DATES,0))","v":4061.1778230122241},{"$f":"INDEX(Total_Production_Costs_Standards,MATCH(G$6,DATES,0))","v":3370.3509280647077},{"$f":"INDEX(Total_Production_Costs_Standards,MATCH(H$6,DATES,0))","v":3622.625553430742},{"$f":"INDEX(Total_Production_Costs_Standards,MATCH(I$6,DATES,0))","v":4122.7128841560507},4244.1335211250498,4350.6128623911663,4394.1189910150779,{"$f":"INDEX(Total_Production_Costs_Standards,MATCH(M$6,DATES,0))","v":4898.1707301837578},4542.843066951551,4213.2919140153281,3907.6473677571266,3624.1751728488598,3361.2668819277192,3117.4307291175915,2891.283165611967,2681.5410092904831,2487.0141638253044,2306.5988659648538,2139.2714226793887,1984.082402632391,1840.1512490196496,1706.6612832087912,1582.8550708294385,1468.0301240207812,1361.5349154506994,1262.7651814896278,1171.1604935630253,1086.2010782279835,1007.4048679308036,934.32476571126051,866.54610833324261,803.68431344732562,745.38269743507533,691.31045155331753,641.1607648948401,594.6490835150222,551.51149584652558]
[null,null,"- Depreciation",null,null,{"$f":"INDEX(Total_Depreciation_STANDARDS,MATCH(F$6,DATES,0))","v":193.56279828079619},161.16309674566637,173.33399787234336,197.43306192047396,203.55832145858747,209.50249828113289,211.59752326394425,213.7134984965837,198.21009483733189,183.83135352609531,170.49568825932124,158.12743124307821,146.65640384701879,136.01751840436194,126.15040889847249,116.99908844051861,108.51163159470384,100.63987974855824,93.339167856532413,86.568071006411785,80.288169370546612,74.463830208208421,69.062005682134796,64.052045342054598,59.405522211207817,55.096071489059241,51.099240954990144,47.392352224144496,43.954372068183062,40.765793070806929,37.808522940879449,35.065781855098649,32.522007247733129,30.162765507189626,27.974670078370519,25.945305506126136,24.06315698881799]
[null,null,"- Standard SG&A",null,null,{"$f":"SGA*F7","v":638.55147244365662},530.00962484354079,569.69760945956716,648.36750358716472,667.50959173495244,684.38211332969877,691.22593446299572,763.31715854386164,707.94389428031434,656.5875689272583,608.95678196089932,564.78127190564817,523.81038284559725,485.81164217975049,450.56944155105668,417.88381346471795,387.56929665419204,359.45388375687202,333.37804532845558,309.19382465817353,286.76399824877518,265.96129719775666,246.66768506187677,228.77368810749817,212.17777414653233,196.78577643344533,182.51035935446404,169.27052287725346,156.99114294926727,145.60254523694866,{"$f":"SGA*AJ7","v":135.04010978714032},125.24390436751322,{"$f":"SGA*AL7","v":116.15834440555638},{"$f":"SGA*AM7","v":107.73187759658911},{"$f":"SGA*AN7","v":99.916691391232462},{"$f":"SGA*AO7","v":92.668441702596525},85.946001293844503]
[null,null,"- R&D",null,null,{"$f":"RandD*F7","v":535.92712865806891},444.82950656511463,478.13906508213671,544.16558336779894,560.23126449183508,574.39213083028289,580.13605213858568,640.64118663502666,594.16719698526379,551.06456677823462,511.08872771718336,474.01285320652613,439.62657131684057,407.73477111514774,378.15649558749396,350.72391487217396,325.28137397762549,301.68450958166045,279.79943090066809,259.50195998096706,240.67692710165059,223.21751729097431,207.02466424836086,192.00648823307881,178.07777473012536,165.15949093521303,153.17833731535376,142.06633170055201,131.76042354670648,122.20213618101049,{"$f":"RandD*AJ7","v":113.33723499992134},105.11541973702003,{"$f":"RandD*AL7","v":97.490039054663384},{"$f":"RandD*AM7","v":90.417825839994435},{"$f":"RandD*AN7","v":83.858651703355804},{"$f":"RandD*AO7","v":77.775299286107796},72.133251085905215]
[null,null,"- Product Conversion and Software Development Costs",null,null,{"$f":"IF(F6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(F6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(G6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(G6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(H6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(H6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(I6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(I6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":2.42221975692985},{"$f":"IF(J6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(J6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":20.588867933903728},{"$f":"IF(K6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(K6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":43.599955624737305},{"$f":"IF(L6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(L6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":54.499944530921631},{"$f":"IF(M6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(M6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":2.4716528131937268},{"$f":"IF(N6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(N6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(O6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(O6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(P6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(P6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(Q6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(Q6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(R6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(R6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(S6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(S6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(T6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(T6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(U6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(U6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(V6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(V6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(W6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(W6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(X6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(X6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(Y6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(Y6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(Z6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(Z6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AA6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AA6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AB6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AB6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AC6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AC6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AD6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AD6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AE6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AE6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AF6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AF6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AG6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AG6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AH6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AH6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AI6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AI6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AJ6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AJ6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AK6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AK6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AL6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AL6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AM6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AM6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AN6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AN6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AO6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AO6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0},{"$f":"IF(AP6<=Standard_Year,INDEX(Product_Conversion_Cost_Table,1,MATCH(AP6,'Conversion Cost Timing'!$E$40:$M$40,0)),0)","v":0}]
[null,null,"- Stranded Assets",null,null,{"$f":"IF(F6=Standard_Year,Stranded_Assets,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL6=Standard_Year,Stranded_Assets,0)","v":0},{"$f":"IF(AM6=Standard_Year,Stranded_Assets,0)","v":0},{"$f":"IF(AN6=Standard_Year,Stranded_Assets,0)","v":0},{"$f":"IF(AO6=Standard_Year,Stranded_Assets,0)","v":0},0]
[null,null,"Earnings Before Interest and Taxes (EBIT)",null,null,{"$f":"F7-SUM(F8:F13)","v":272.13321013790301},225.87563702687112,242.78957290134531,273.89431495412464,263.88550231774661,248.06502284386443,240.0816837223656,297.01754604062717,277.76337444834462,257.61360503217657,238.92555895635633,221.59319852488898,205.51817832708548,190.60928721663549,176.78193077115884,163.95765129565871,152.06368264631737,141.03253734869895,130.80162366759441,121.31289045574886,112.51249776629902,104.35051135995354,96.780619373517311,89.759869542106571,83.248425484045129,77.209340665559239,71.608348762738615,66.413669231258154,61.595826980640368,57.127485129872184,52.983289895426196,49.139726731553537,45.574986906582353,42.268843758169169,39.202537925347997,36.358670906187626,33.721106337089736]
[null,null,"EBIT/Revenues",null,null,{"$f":"F14/F7","v":4.7731343283582334E-2},4.7731343283582015E-2,4.7731343283582077E-2,4.7312925316495204E-2,4.4276781375934257E-2,4.059615530180917E-2,3.8900665088318437E-2,4.3580790480342281E-2,4.3943451154190787E-2,4.3943451154190669E-2,4.3943451154190655E-2,4.3943451154190738E-2,4.3943451154190967E-2,4.3943451154190988E-2,4.3943451154190592E-2,4.394345115419071E-2,4.3943451154190731E-2,4.39434511541908E-2,4.3943451154190738E-2,4.3943451154190759E-2,4.3943451154190738E-2,4.3943451154190634E-2,4.3943451154190953E-2,4.3943451154190842E-2,4.3943451154190724E-2,4.3943451154190898E-2,4.3943451154190932E-2,4.3943451154190738E-2,4.3943451154190856E-2,4.3943451154190627E-2,4.3943451154190578E-2,4.3943451154191078E-2,4.3943451154190669E-2,4.3943451154190537E-2,4.3943451154190759E-2,4.3943451154190655E-2,4.3943451154190509E-2]
[null,null,"- Taxes",null,null,{"$f":"IF(F14<0,0,F14*Tax_Rate)","v":78.746794845725958},65.361307576495946,70.25566882577543,79.256403208463269,76.360167519600552,71.782218173177512,69.472090836400227,85.947539265015862,80.375987378593976,74.545277640522684,69.137544678954541,64.122104518610669,59.470499089725806,55.156334754336768,51.155132546348632,47.444189275625767,44.002448707995114,40.810382090235535,37.849877342130711,35.104136286857148,32.557579336579906,30.19575709243562,28.005268357311657,25.973684096217227,24.089476912795007,22.341955641810628,20.721204686495469,19.218027756537193,17.82389568748096,16.530898045463267,{"$f":"IF(AJ14<0,0,AJ14*Tax_Rate)","v":15.331698242682194},14.219491908921265,{"$f":"IF(AL14<0,0,AL14*Tax_Rate)","v":13.187968282925214},{"$f":"IF(AM14<0,0,AM14*Tax_Rate)","v":12.231274404560407},{"$f":"IF(AN14<0,0,AN14*Tax_Rate)","v":11.343981904578278},{"$f":"IF(AO14<0,0,AO14*Tax_Rate)","v":10.521056203548023},9.7578279451893479]
[null,null,"Net Operating Profit after Taxes (NOPAT)",null,null,{"$f":"F14-F16","v":193.38641529217705},{"$f":"G14-G16","v":160.51432945037516},172.53390407556986,194.63791174566137,187.52533479814605,176.28280467068691,170.60959288596536,211.07000677561132,197.38738706975064,183.0683273916539,169.78801427740177,157.47109400627829,146.04767923735966,135.45295246229873,125.62679822481022,116.51346202003293,108.06123393832226,100.22215525846342,92.951746325463702,86.208754168891716,79.954918429719115,74.154754267517916,68.775351016205661,63.786185445889345,59.158948571250122,54.867385023748611,50.887144076243146,47.195641474720958,43.771931293159412,40.596587084408917,{"$f":"AJ14-AJ16","v":37.651591652744003},34.920234822632274,{"$f":"AL14-AL16","v":32.387018623657141},{"$f":"AM14-AM16","v":30.03756935360876},{"$f":"AN14-AN16","v":27.858556020769718},{"$f":"AO14-AO16","v":25.837614702639605},23.963278391900388]
[]
[]
[null,null,"Cash Flow Statement "]
[null,null,"NOPAT",null,null,{"$f":"F17","v":193.38641529217705},{"$f":"G17","v":160.51432945037516},172.53390407556986,194.63791174566137,187.52533479814605,176.28280467068691,170.60959288596536,211.07000677561132,197.38738706975064,183.0683273916539,169.78801427740177,157.47109400627829,146.04767923735966,135.45295246229873,125.62679822481022,116.51346202003293,108.06123393832226,100.22215525846342,92.951746325463702,86.208754168891716,79.954918429719115,74.154754267517916,68.775351016205661,63.786185445889345,59.158948571250122,54.867385023748611,50.887144076243146,47.195641474720958,43.771931293159412,40.596587084408917,{"$f":"AJ17","v":37.651591652744003},34.920234822632274,{"$f":"AL17","v":32.387018623657141},{"$f":"AM17","v":30.03756935360876},{"$f":"AN17","v":27.858556020769718},{"$f":"AO17","v":25.837614702639605},23.963278391900388]
[null,null,"+ Depreciation",null,null,{"$f":"F9","v":193.56279828079619},{"$f":"G9","v":161.16309674566637},173.33399787234336,197.43306192047396,203.55832145858747,209.50249828113289,211.59752326394425,213.7134984965837,198.21009483733189,183.83135352609531,170.49568825932124,158.12743124307821,146.65640384701879,136.01751840436194,126.15040889847249,116.99908844051861,108.51163159470384,100.63987974855824,93.339167856532413,86.568071006411785,80.288169370546612,74.463830208208421,69.062005682134796,64.052045342054598,59.405522211207817,55.096071489059241,51.099240954990144,47.392352224144496,43.954372068183062,40.765793070806929,37.808522940879449,35.065781855098649,32.522007247733129,30.162765507189626,27.974670078370519,25.945305506126136,24.06315698881799]
[null,null,"- Change in Working Capital",null,null,{"$f":"IF(F$6<Base_Year,0,Working_Capital*(INDEX(Revenue_STANDARDS,0,MATCH(F$6,DATES,0))-INDEX(Revenue_STANDARDS,0,MATCH(F$6-1,DATES,0))))","v":0},{"$f":"IF(G$6<Base_Year,0,Working_Capital*(INDEX(Revenue_STANDARDS,0,MATCH(G$6,DATES,0))-INDEX(Revenue_STANDARDS,0,MATCH(G$6-1,DATES,0))))","v":-232.58967342881942},85.045681320056318,168.57834455913778,41.018760316687981,36.155403417313501,14.665330999922007,154.48119445899829,-118.6569948504585,-110.04926861369131,-102.06597207076928,-94.661807261252534,-87.794762271537621,-81.42587285538589,-75.519001347201112,-70.040631613582988,-64.959678879698288,-60.247313351400038,-55.876796632320946,-51.823330007747245,-48.063913734425043,-44.577216537896888,-41.343454576885449,-38.344279187954122,-35.562672773498214,-32.982852242329301,-30.590179454959888,-28.371078165451252,-26.31295698854181,-24.404137954968462,-22.63379024958931,-20.991868756343774,-19.469057061336098,-18.056714590644152,-16.746827582907116,-15.531963618505578,-14.405229447325736]
[null,null,"Cash Flows from Operations",null,null,{"$f":"F21+F22-F23","v":386.94921357297324},{"$f":"G21+G22-G23","v":554.26709962486098},260.82222062785689,223.49262910699755,350.06489594004557,349.62989953450631,367.54178514998762,270.30231081319675,514.25447675754106,476.94894953144052,442.34967460749226,410.26033251060903,380.49884535591605,352.89634372204654,327.29620847048386,303.55318207413455,281.53254441272441,261.1093483584217,242.16771081431708,224.60015518305073,208.30700153469076,193.19580101362322,179.18081127522589,166.18250997589806,154.12714355595614,142.94630875513715,132.57656448619318,122.95907186431671,114.03926034988429,105.76651811018431,98.093904843212755,90.977885434074707,84.378082932726372,78.257049451442541,72.58005368204735,67.314883827271331,62.43166482804412]
[null,null,"- Capital Expeditures",null,null,{"$f":"Capex*F7","v":199.54733513864269},165.62800776360652,178.03050295611473,202.614844870989,208.59674741717268,213.86941041553089,216.00810451968619,238.53661204495677,221.23246696259824,205.18361528976826,190.29899436278106,176.49414747051506,163.69074463924915,151.81613818117205,140.80295048470521,130.58869170772437,121.11540520443502,112.32933867402252,104.18063916514238,96.623070205679241,89.613749452742255,83.112905374298961,77.083651581836492,71.491777533593179,66.305554420791353,61.495555135451667,57.034487298270015,52.897038399141714,49.059732171646033,45.500795386546464,42.200034308481357,39.138720114847885,36.299482626736371,33.666211748934096,31.223966059760144,28.958888032061413,26.858125404326412]
[null,null,"Free Cash Flow",null,null,{"$f":"F24-SUM(F25:F25)","v":187.40187843433054},388.63909186125443,82.791717671742163,20.877784236008551,141.46814852287289,135.76048911897541,151.53368063030143,31.765698768239986,293.02200979494285,271.76533424167224,252.0506802447112,233.76618504009397,216.8081007166669,201.08020554087449,186.49325798577865,172.96449036641019,160.41713920828937,148.78000968439918,137.98707164917471,127.97708497737149,118.6932520819485,110.08289563932426,102.0971596933894,94.690732442304878,87.821589135164785,81.450753619685486,75.542077187923155,70.062033465175006,64.979528178238255,60.265722723637843,55.893870534731398,51.839165319226822,48.078600305990001,44.590837702508445,41.356087622287205,38.355995795209921,35.573539423717705]
[]
[]
[null,null,"Discounted Cash Flow"]
[null,null,"Free Cash Flow",null,null,{"$f":"F26","v":187.40187843433054},{"$f":"G26","v":388.63909186125443},82.791717671742163,20.877784236008551,141.46814852287289,135.76048911897541,151.53368063030143,31.765698768239986,293.02200979494285,271.76533424167224,252.0506802447112,233.76618504009397,216.8081007166669,201.08020554087449,186.49325798577865,172.96449036641019,160.41713920828937,148.78000968439918,137.98707164917471,127.97708497737149,118.6932520819485,110.08289563932426,102.0971596933894,94.690732442304878,87.821589135164785,81.450753619685486,75.542077187923155,70.062033465175006,64.979528178238255,60.265722723637843,{"$f":"AJ26","v":55.893870534731398},51.839165319226822,{"$f":"AL26","v":48.078600305990001},{"$f":"AM26","v":44.590837702508445},{"$f":"AN26","v":41.356087622287205},{"$f":"AO26","v":38.355995795209921},35.573539423717705]
[null,null,"Terminal Value",null,null,{"$f":"IF(F$6=Terminal_Year,F26*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$6=Terminal_Year,AJ26*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":0},0,{"$f":"IF(AL$6=Terminal_Year,AL26*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":0},{"$f":"IF(AM$6=Terminal_Year,AM26*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":0},{"$f":"IF(AN$6=Terminal_Year,AN26*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":0},{"$f":"IF(AO$6=Terminal_Year,AO26*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":0},492.1818468212997]
[null,null,"Present Value Factor",null,null,{"$f":"IF(AND(F6>=Base_Year, F6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!F$6-Base_Year), 0)","v":0},{"$f":"IF(AND(G6>=Base_Year, G6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!G$6-Base_Year), 0)","v":1},{"$f":"IF(AND(H6>=Base_Year, H6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!H$6-Base_Year), 0)","v":0.92336103416435833},{"$f":"IF(AND(I6>=Base_Year, I6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!I$6-Base_Year), 0)","v":0.85259559941307328},{"$f":"IF(AND(J6>=Base_Year, J6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!J$6-Base_Year), 0)","v":0.78725355439803635},{"$f":"IF(AND(K6>=Base_Year, K6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!K$6-Base_Year), 0)","v":0.72691925613853769},{"$f":"IF(AND(L6>=Base_Year, L6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!L$6-Base_Year), 0)","v":0.67120891610206623},{"$f":"IF(AND(M6>=Base_Year, M6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!M$6-Base_Year), 0)","v":0.61976815891234194},{"$f":"IF(AND(N6>=Base_Year, N6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!N$6-Base_Year), 0)","v":0.57226976815544039},{"$f":"IF(AND(O6>=Base_Year, O6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!O$6-Base_Year), 0)","v":0.52841160494500494},{"$f":"IF(AND(P6>=Base_Year, P6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!P$6-Base_Year), 0)","v":0.48791468600646815},{"$f":"IF(AND(Q6>=Base_Year, Q6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!Q$6-Base_Year), 0)","v":0.45052140905491056},{"$f":"IF(AND(R6>=Base_Year, R6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!R$6-Base_Year), 0)","v":0.41599391417812615},{"$f":"IF(AND(S6>=Base_Year, S6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!S$6-Base_Year), 0)","v":0.38411257080159383},{"$f":"IF(AND(T6>=Base_Year, T6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!T$6-Base_Year), 0)","v":0.35467458061088997},{"$f":"IF(AND(U6>=Base_Year, U6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!U$6-Base_Year), 0)","v":0.32749268754468147},{"$f":"IF(AND(V6>=Base_Year, V6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!V$6-Base_Year), 0)","v":0.30239398665252215},{"$f":"IF(AND(W6>=Base_Year, W6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!W$6-Base_Year), 0)","v":0.279218824240556},{"$f":"IF(AND(X6>=Base_Year, X6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!X$6-Base_Year), 0)","v":0.257819782308916},{"$f":"IF(AND(Y6>=Base_Year, Y6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!Y$6-Base_Year), 0)","v":0.2380607408207904},{"$f":"IF(AND(Z6>=Base_Year, Z6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!Z$6-Base_Year), 0)","v":0.21981601183821831},{"$f":"IF(AND(AA6>=Base_Year, AA6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AA$6-Base_Year), 0)","v":0.20296954001682208},{"$f":"IF(AND(AB6>=Base_Year, AB6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AB$6-Base_Year), 0)","v":0.18741416437379693},{"$f":"IF(AND(AC6>=Base_Year, AC6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AC$6-Base_Year), 0)","v":0.17305093663323817},{"$f":"IF(AND(AD6>=Base_Year, AD6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AD$6-Base_Year), 0)","v":0.15978849181277763},{"$f":"IF(AND(AE6>=Base_Year, AE6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AE$6-Base_Year), 0)","v":0.14754246704780943},{"$f":"IF(AND(AF6>=Base_Year, AF6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AF$6-Base_Year), 0)","v":0.13623496495642609},{"$f":"IF(AND(AG6>=Base_Year, AG6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AG$6-Base_Year), 0)","v":0.12579405813151071},{"$f":"IF(AND(AH6>=Base_Year, AH6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AH$6-Base_Year), 0)","v":0.11615333160804314},{"$f":"IF(AND(AI6>=Base_Year, AI6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AI$6-Base_Year), 0)","v":0.10725146039523835},{"$f":"IF(AND(AJ6>=Base_Year, AJ6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AJ$6-Base_Year), 0)","v":9.9031819386184994E-2},{"$f":"IF(AND(AK6>=Base_Year, AK6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AK$6-Base_Year), 0)","v":9.144212316360574E-2},{"$f":"IF(AND(AL6>=Base_Year, AL6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AL$6-Base_Year), 0)","v":8.4434093410531624E-2},{"$f":"IF(AND(AM6>=Base_Year, AM6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AM$6-Base_Year), 0)","v":7.7963151810278505E-2},{"$f":"IF(AND(AN6>=Base_Year, AN6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AN$6-Base_Year), 0)","v":7.1988136482251622E-2},{"$f":"IF(AND(AO6>=Base_Year, AO6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AO$6-Base_Year), 0)","v":6.6471040149816835E-2},{"$f":"IF(AND(AP6>=Base_Year, AP6<=Terminal_Year), (1/(1+Discount_Rate))^('STANDARDS CASE DCF'!AP$6-Base_Year), 0)","v":6.1376768374715458E-2}]
[null,null,"Discounted Cash Flow",null,null,{"$f":"(F26+F31)*F32","v":0},{"$f":"(G26+G31)*G32","v":388.63909186125443},76.446646049623425,17.800306965116523,111.371302758741,98.686913763369645,101.71075752882129,19.687368642156144,167.68763760979311,143.60395643505774,122.97922850931496,105.31667107365409,90.190850442651666,77.23743468761819,66.144418062864546,56.644605799891842,48.50917825258724,41.54217937457647,35.57579677403502,30.466319657798302,26.09067730476222,22.343474691633475,19.134453868874676,16.386319939628212,14.0328792765094,12.017445131951691,10.291472238432346,8.8133875105300739,7.5475886842210915,6.4635867738846597,{"$f":"(AJ26+AJ31)*AJ32","v":5.5352716915903271},4.7402833398192588,{"$f":"(AL26+AL31)*AL32","v":4.0594730292835743},{"$f":"(AM26+AM31)*AM32","v":3.4764422491481564},{"$f":"(AN26+AN31)*AN32","v":2.9771476801251682},{"$f":"(AO26+AO31)*AO32","v":2.5495629364896044},32.39192010006893]
[]
[null,null,{"$f":"\"INPV at \"&TSL_X","v":"INPV at TSL 3"},{"$f":"SUM(F33:AQ33)","v":1999.0920506958792}]
[]
[]
[null,null,"Net PPE",null,null,{"$f":"Net_PPE*F7","v":860.90421731242986},{"$f":"F38-G22+G25","v":865.36912833037002},{"$f":"G38-H22+H25","v":870.0656334141413},875.24741636465637,880.28584232324158,884.6527544576395,889.06333571338143,913.88644926175448,936.90882138702079,958.26108315069371,978.06438925415353,996.43110548159041,1013.4654462738207,1029.2640660506308,1043.9166076368635,1057.5062109040693,1070.1099845138006,1081.7994434392649,1092.6409147478748,1102.6959139471423,1112.0214940293381,1120.6705691954285,1128.69221509513,1136.1319472866687,1143.0319794962522,1149.4314631426446,1155.3667094859245,1160.8713956609217,1165.9767557643845,1170.7117580801241,1175.1032694477262,1179.1762077074754,1182.9536830864786,1186.4571293282231,1189.7064253096128,1192.7200078355481,1195.5149762510564]
[null,null,"Net PPE as % of Sales",null,null,{"$f":"F38/F7","v":0.151},0.18286713642532942,0.17105100903411796,0.15119158515886807,0.1477012698558359,0.14477454417562144,0.14405578355108636,0.13409273088079676,0.1482233109758232,0.16345914298716793,0.17988667643001779,0.19759912264332655,0.21669698367954368,0.23728862256252373,0.25949087814931182,0.28342972808458816,0.30924100360943624,0.3370711602803243,0.3670781089714325,0.39943211187550853,0.43431674858724295,0.47192995775081031,0.51248516018198187,0.55621246983750627,0.60335999950290975,0.65419526860731192,0.70900672115332453,0.76810536237490989,0.8318265234097435,0.90053176399900225,0.97461092401065663,1.054484335426819,1.1406052073461541,1.2334621975340769,1.3335821851119549,1.4415332601178124,1.5579279469015639]
[]
[null,null,"Net Working Capital",null,null,{"$f":"Working_Capital*F7","v":1368.3245838078356},{"$f":"F41+G23","v":1135.7349103790161},{"$f":"G41+H23","v":1220.7805916990724},1389.3589362582102,1430.3776965748982,1466.5330999922116,1481.1984309921336,1635.6796254511319,1517.0226306006734,1406.9733619869821,1304.9073899162129,1210.2455826549603,1122.4508203834228,1041.0249475280368,965.50594618083574,895.46531456725279,830.50563568755456,770.25832233615449,714.38152570383352,662.55819569608627,614.49428196166127,569.91706542376437,528.57361084687886,490.22933165892476,454.66665888542656,421.68380664309723,391.09362718813736,362.72254902268611,336.40959203414428,312.00545407917582,289.37166382958651,268.37979507324275,248.91073801190666,230.8540234212625,214.10719583835538,198.5752322198498,184.17000277252407]
[null,null,"Return on Invested Capital (ROIC)",null,null,{"$f":"F17/(F38+F41)","v":8.6750366402494714E-2},8.0212885659807581E-2,8.2518696020424748E-2,8.5947790228633691E-2,8.1156486715313447E-2,7.4976125063467153E-2,7.1979219883000434E-2,8.2786639212470883E-2,8.0437204922682776E-2,7.7399653877016764E-2,7.4371490627493805E-2,7.136119888013874E-2,6.8377062114858805E-2,6.542707398526787E-2,6.2518855472250986E-2,5.9659580541971319E-2,5.6855911731838779E-2,5.4113946719422337E-2,5.143917653962736E-2,4.8836455724958011E-2,4.6309984270966741E-2,4.3863300990144398E-2,4.1499287525049257E-2,3.9220182054041125E-2,3.7027601545165406E-2,3.4922571296268447E-2,3.2905560439839672E-2,3.0976522084118475E-2,2.913493680057672E-2,2.7379858243695432E-2,2.5709959793223928E-2,2.4123581233162234E-2,2.2618774617510932E-2,2.1193348613208856E-2,1.9844910749611044E-2,1.8570907136583617E-2,1.7368659336176498E-2]
[null,null,"Weighted Average Cost of Capital (WACC)",null,null,{"$f":"Discount_Rate","v":8.3000000000000004E-2},8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,"Return on Sales (EBIT/Sales)",null,null,{"$f":"F14/F7","v":4.7731343283582334E-2},4.7731343283582015E-2,4.7731343283582077E-2,4.7312925316495204E-2,4.4276781375934257E-2,4.059615530180917E-2,3.8900665088318437E-2,4.3580790480342281E-2,4.3943451154190787E-2,4.3943451154190669E-2,4.3943451154190655E-2,4.3943451154190738E-2,4.3943451154190967E-2,4.3943451154190988E-2,4.3943451154190592E-2,4.394345115419071E-2,4.3943451154190731E-2,4.39434511541908E-2,4.3943451154190738E-2,4.3943451154190759E-2,4.3943451154190738E-2,4.3943451154190634E-2,4.3943451154190953E-2,4.3943451154190842E-2,4.3943451154190724E-2,4.3943451154190898E-2,4.3943451154190932E-2,4.3943451154190738E-2,4.3943451154190856E-2,4.3943451154190627E-2,4.3943451154190578E-2,4.3943451154191078E-2,4.3943451154190669E-2,4.3943451154190537E-2,4.3943451154190759E-2,4.3943451154190655E-2,4.3943451154190509E-2]
[]
[null,null,"This tab computes key parameters from an income statement based on unit sales, revenues and COGS, and initial financial inputs (parameters as a % of revenue).  It also computes an INPV based on a discounted cash flow model."]

{"sheet":"Cable Base Case DCF","index":24,"n_rows":43,"n_cols":42,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Cable Television - Base Case DCF",null,null,"Navigation"]
[]
[]
[null,null,null,null,null,{"$f":"IF(F6=Announcement_Year,\"Ancmt Yr\",\nIF(F6=Base_Year,\"Base Yr\",\nIF(F6=Standard_Year,\"Std Yr\",\nIF(F6=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," ","Term Yr"]
[null,null,"Industry Income Statement",null,null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G6,0,-1)+1","v":2012},{"$f":"OFFSET(H6,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Revenues",null,null,{"$f":" SUM(F21:F22)/Capex_Cable","v":56938.000000062137},{"$f":"F7*(1+Financials!W$10)","v":58355.679744853762},{"$f":"G7*(1+Financials!X$10)","v":59722.675276988615},{"$f":"H7*(1+Financials!Y$10)","v":61038.903664774429},{"$f":"I7*(1+Financials!Z$10)","v":62304.53366488438},{"$f":"J7*(1+Financials!AA$10)","v":63519.957426258014},{"$f":"K7*(1+Financials!AB$10)","v":64685.76348399555},{"$f":"L7*(1+Financials!AC$10)","v":65802.711225753781},{"$f":"M7*(1+Financials!AD$10)","v":66871.706955752437},{"$f":"N7*(1+Financials!AE$10)","v":67893.781632509272},{"$f":"O7*(1+Financials!AF$10)","v":68870.070315293022},{"$f":"P7*(1+Financials!AG$10)","v":69801.793320361394},{"$f":"Q7*(1+Financials!AH$10)","v":70690.239060629945},{"$f":"R7*(1+Financials!AI$10)","v":71536.748520767316},{"$f":"S7*(1+Financials!AJ$10)","v":72342.70130311689},{"$f":"T7*(1+Financials!AK$10)","v":73109.503167612769},{"$f":"U7*(1+Financials!AL$10)","v":73838.574980345278},{"$f":"V7*(1+Financials!AM$10)","v":74531.342980041358},{"$f":"W7*(1+Financials!AN$10)","v":75189.230268923158},{"$f":"X7*(1+Financials!AO$10)","v":75813.649433712082},{"$f":"Y7*(1+Financials!AP$10)","v":76405.996203534916},{"$f":"Z7*(1+Financials!AQ$10)","v":76967.64405379667},{"$f":"AA7*(1+Financials!AR$10)","v":77499.939668395717},{"$f":"AB7*(1+Financials!AS$10)","v":78004.199176703885},{"$f":"AC7*(1+Financials!AT$10)","v":78481.705086292786},{"$f":"AD7*(1+Financials!AU$10)","v":78933.703837272085},{"$f":"AE7*(1+Financials!AV$10)","v":79361.403909163986},{"$f":"AF7*(1+Financials!AW$10)","v":79765.974416348006},{"$f":"AG7*(1+Financials!AX$10)","v":80148.544133175878},{"$f":"AH7*(1+Financials!AY$10)","v":80510.20089480131},{"$f":"AI7*(1+Financials!AZ$10)","v":80851.991324539471},{"$f":"AJ7*(1+Financials!BA$10)","v":81174.920843122876},{"$f":"AK7*(1+Financials!BB$10)","v":81479.953919527936},{"$f":"AL7*(1+Financials!BC$10)","v":81768.014527090752},{"$f":"AM7*(1+Financials!BD$10)","v":82039.986772402975},{"$f":"AN7*(1+Financials!BE$10)","v":82296.715667976037},{"$f":"AO7*(1+Financials!BF$10)","v":82539.008022887763}]
[null,null,"- Operating Costs including SG&A",null,null,{"$f":"F7*SGA_Cable","v":36895.824000040266},37814.480474665237,38700.293579488622,39553.209574773828,40373.337814845079,41160.932412215196,41916.374737629121,42640.156874288448,43332.86610732758,43995.170497866013,44627.805564309878,45231.562071594184,45807.274911288208,46355.813041457222,46878.070444419747,47374.958052613074,47847.396587263742,48296.310251066803,48722.62121426221,49127.244833045428,49511.085539890628,49875.03334686024,50219.960905120424,50546.72106650412,50856.144895917729,51149.040086552312,51426.189733138264,51688.351421793508,51936.256598297972,52170.610179831252,52392.090378301582,52601.348706343626,52799.010139854101,52985.67341355481,53161.911428517131,53328.271752848472,53485.277198831274]
[null,null,"- Depreciation",null,null,{"$f":"(Depreciation_Cable/Capex_Cable)*SUM(F21:F22)","v":8535.8690980510692},5879.8919773935413,5453.6558221028808,6682.9381334335067,6187.6208942849453,5692.303655136383,5749.2266916877461,5806.7189586046243,5432.0969781379035,5081.2696265698378,4752.7560791535934,4445.1651391935602,4157.1900270882215,3887.6034537437004,3635.2529645223271,3399.0565404014928,3152.4790149893274,2923.7889460862571,2711.6887251619423,2514.9748760126377,2332.5312261262739,2163.3225734167531,2006.388812391885,1860.8394864263319,1725.8487352286327,1600.6506088337937,1484.5347215325801,1376.8422210775263,1276.9620502945522,1184.3274798882348,1098.4128927675474,1018.7308016460366,944.82908299402504,876.28841164803021,812.71988152113613,753.76279891400816,699.08263590559579]
[null,null,"Earnings Before Interest and Taxes (EBIT)",null,null,{"$f":"F7-SUM(F8:F9)","v":11506.306901970805},14661.307292794983,15568.725875397111,14802.755956567096,15743.574955754353,16666.721358906434,17020.16205467868,17355.83539286071,18106.743870286955,18817.341508073419,19489.50867182955,20125.06610957365,20725.774122253511,21293.332025566393,21829.377894174817,22335.488574598203,22838.699378092206,23311.243782888298,23754.920329499007,24171.429724654015,24562.379437518015,24929.28813351968,25273.589950883405,25596.638623773433,25899.711455146426,26184.013141885982,26450.67945449314,26700.780773476974,26935.325484583351,27155.263235081824,27361.488053470341,27554.841335133213,27736.114696679811,27906.052701887915,28065.355462364707,28214.681116213556,28354.648188150895]
[null,null,"EBIT/Revenues",null,null,{"$f":"F10/F7","v":0.20208484495342738},0.2512404509192257,0.26068366500982587,0.24251346383715885,0.25268746958983551,0.26238558768329256,0.26312067969777897,0.263755627535116,0.27076838164558586,0.27715854170454984,0.28298952770927815,0.28831732183739051,0.29319145610014602,0.29765585473017242,0.30174955456403862,0.3055073226717363,0.30930579827917215,0.31277101486190556,0.3159351444952519,0.31882688546458099,0.32147188254816106,0.32389309092136576,0.32611109194437105,0.32814436778959871,0.3300095407798414,0.33172158240371369,0.33329399621972716,0.33473897822784771,0.3360675577565983,0.33728972146727421,0.33841452270039302,0.33945017807144129,0.34040415295365578,0.34128323725706089,0.34209361271868799,0.34284091275337103,0.34353027577322298]
[null,null,"- Taxes",null,null,{"$f":"IF(F10<0,0,F10*Tax_Rate_Cable)","v":4142.2704847094901},5278.0706254061943,5604.74131514296,5328.9921443641542,5667.6869840715672,6000.0196892063159,6127.2583396843247,6248.1007414298556,6518.4277933033036,6774.2429429064305,7016.2231218586376,7245.0237994465142,7461.278684011264,7665.5995292039015,7858.5760419029339,8040.7758868553528,8221.9317761131933,8392.0477618397872,8551.7713186196415,8701.7147008754455,8842.4565975064852,8974.5437280670849,9098.4923823180252,9214.7899045584363,9323.8961238527136,9426.2447310789539,9522.2446036175297,9612.2810784517096,9696.7171744500065,9775.8947646294564,9850.135699249322,9919.7428806479566,9985.001290804732,10046.178972679649,10103.527966451295,10157.285201836879,10207.673347734322]
[null,null,"Net Operating Profit after Taxes (NOPAT)",null,null,{"$f":"F10-F12","v":7364.0364172613154},{"$f":"G10-G12","v":9383.2366673887882},9963.98456025415,9473.7638122029421,10075.887971682787,10666.701669700118,10892.903714994354,11107.734651430856,11588.31607698365,12043.098565166989,12473.285549970911,12880.042310127137,13264.495438242247,13627.732496362492,13970.801852271883,14294.712687742849,14616.767601979012,14919.19602104851,15203.149010879366,15469.71502377857,15719.92284001153,15954.744405452595,16175.097568565379,16381.848719214997,16575.815331293714,16757.768410807028,16928.434850875608,17088.499695025264,17238.608310133342,17379.368470452369,17511.352354221017,17635.098454485254,17751.113405875079,17859.873729208266,17961.827495913414,18057.395914376677,18146.974840416573]
[]
[]
[null,null,"Cash Flow Statement "]
[null,null,"NOPAT",null,null,{"$f":"F13","v":7364.0364172613154},{"$f":"G13","v":9383.2366673887882},9963.98456025415,9473.7638122029421,10075.887971682787,10666.701669700118,10892.903714994354,11107.734651430856,11588.31607698365,12043.098565166989,12473.285549970911,12880.042310127137,13264.495438242247,13627.732496362492,13970.801852271883,14294.712687742849,14616.767601979012,14919.19602104851,15203.149010879366,15469.71502377857,15719.92284001153,15954.744405452595,16175.097568565379,16381.848719214997,16575.815331293714,16757.768410807028,16928.434850875608,17088.499695025264,17238.608310133342,17379.368470452369,17511.352354221017,17635.098454485254,17751.113405875079,17859.873729208266,17961.827495913414,18057.395914376677,18146.974840416573]
[null,null,"+ Depreciation",null,null,{"$f":"F9","v":8535.8690980510692},{"$f":"G9","v":5879.8919773935413},5453.6558221028808,6682.9381334335067,6187.6208942849453,5692.303655136383,5749.2266916877461,5806.7189586046243,5432.0969781379035,5081.2696265698378,4752.7560791535934,4445.1651391935602,4157.1900270882215,3887.6034537437004,3635.2529645223271,3399.0565404014928,3152.4790149893274,2923.7889460862571,2711.6887251619423,2514.9748760126377,2332.5312261262739,2163.3225734167531,2006.388812391885,1860.8394864263319,1725.8487352286327,1600.6506088337937,1484.5347215325801,1376.8422210775263,1276.9620502945522,{"$f":"AI9","v":1184.3274798882348},{"$f":"AJ9","v":1098.4128927675474},1018.7308016460366,944.82908299402504,876.28841164803021,812.71988152113613,753.76279891400816,699.08263590559579]
[null,null,"- Change in Working Capital",null,null,{"$f":"IF(F$6<Base_Year,0,Working_Capital_Cable*(INDEX(Revenue_BASE_Cable,0,MATCH(F$6,DATES,0))-INDEX(Revenue_BASE_Cable,0,MATCH(F$6-1,DATES,0))))","v":0},36.85967336458225,35.541883835506191,34.221938082431151,32.906380002858739,31.601017795714462,30.310957501175942,29.04064128571401,27.793888979965065,26.573941595677692,25.383505752377502,24.224798131777671,23.09958924698233,22.009245963571651,20.954772341088916,19.936848476892859,18.955867131045231,18.011967992098072,17.10506951092681,16.234898284512017,15.401016015393688,14.602844106805598,13.83968597957521,13.110747216012387,12.415153649311424,11.751967525461776,11.120201869189419,10.518833186784526,9.9468126375246495,9.4030758022612417,8.8865511731921867,8.3961674831685382,7.9308599865315479,7.4895757966332308,7.0712783781177997,6.6749512848996089,6.2996012277048719]
[null,null,"Cash Flows from Operations",null,null,{"$f":"F17+F18-F19","v":15899.905515312385},{"$f":"G17+G18-G19","v":15226.268971417747},15382.098498521525,16122.480007554017,16230.602485964873,16327.404307040786,16611.819449180923,16885.412968749766,16992.619166141587,17097.794250141149,17200.658123372126,17300.982651188919,17398.585876083485,17493.326704142622,17585.10004445312,17673.832379667449,17750.290749837295,17824.972999142672,17897.732666530381,17968.455001506696,18037.053050122413,18103.464134762544,18167.646694977688,18229.577458425319,18289.248912873034,18346.667052115361,18401.849370538999,18454.823082916009,18505.623547790368,18554.292874538343,18600.878695815372,18645.433088648122,18688.01162888257,18728.672565059664,18767.476099056435,18804.483762005788,18839.757875094467]
[null,null,"- Set-top Box Capital Expenditure",null,null,{"$f":"SUM(\n'BASE Rev & Cost'!E$50,\n'BASE Rev & Cost'!E$90,\n'BASE Rev & Cost'!E$130,\n'BASE Rev & Cost'!E$170,\n'BASE Rev & Cost'!E$210)\n+\n('BASE Rev & Cost'!E$683*'BASE Rev & Cost'!E$691)","v":3372.3055687504043},{"$f":"SUM(\n'BASE Rev & Cost'!F$50,\n'BASE Rev & Cost'!F$90,\n'BASE Rev & Cost'!F$130,\n'BASE Rev & Cost'!F$170,\n'BASE Rev & Cost'!F$210)\n+\n('BASE Rev & Cost'!F$683*'BASE Rev & Cost'!F$691)","v":2322.9963148734823},{"$f":"SUM(\n'BASE Rev & Cost'!G$50,\n'BASE Rev & Cost'!G$90,\n'BASE Rev & Cost'!G$130,\n'BASE Rev & Cost'!G$170,\n'BASE Rev & Cost'!G$210)\n+\n('BASE Rev & Cost'!G$683*'BASE Rev & Cost'!G$691)","v":2154.6012113898023},{"$f":"SUM(\n'BASE Rev & Cost'!H$50,\n'BASE Rev & Cost'!H$90,\n'BASE Rev & Cost'!H$130,\n'BASE Rev & Cost'!H$170,\n'BASE Rev & Cost'!H$210)\n+\n('BASE Rev & Cost'!H$683*'BASE Rev & Cost'!H$691)","v":2640.2595007153905},{"$f":"SUM(\n'BASE Rev & Cost'!I$50,\n'BASE Rev & Cost'!I$90,\n'BASE Rev & Cost'!I$130,\n'BASE Rev & Cost'!I$170,\n'BASE Rev & Cost'!I$210)\n+\n('BASE Rev & Cost'!I$683*'BASE Rev & Cost'!I$691)","v":2444.5722116190582},{"$f":"SUM(\n'BASE Rev & Cost'!J$50,\n'BASE Rev & Cost'!J$90,\n'BASE Rev & Cost'!J$130,\n'BASE Rev & Cost'!J$170,\n'BASE Rev & Cost'!J$210)\n+\n('BASE Rev & Cost'!J$683*'BASE Rev & Cost'!J$691)","v":2248.8849225227254},{"$f":"SUM(\n'BASE Rev & Cost'!K$50,\n'BASE Rev & Cost'!K$90,\n'BASE Rev & Cost'!K$130,\n'BASE Rev & Cost'!K$170,\n'BASE Rev & Cost'!K$210)\n+\n('BASE Rev & Cost'!K$683*'BASE Rev & Cost'!K$691)","v":2271.3737717479526},{"$f":"SUM(\n'BASE Rev & Cost'!L$50,\n'BASE Rev & Cost'!L$90,\n'BASE Rev & Cost'!L$130,\n'BASE Rev & Cost'!L$170,\n'BASE Rev & Cost'!L$210)\n+\n('BASE Rev & Cost'!L$683*'BASE Rev & Cost'!L$691)","v":2294.0875094654325},{"$f":"SUM(\n'BASE Rev & Cost'!M$50,\n'BASE Rev & Cost'!M$90,\n'BASE Rev & Cost'!M$130,\n'BASE Rev & Cost'!M$170,\n'BASE Rev & Cost'!M$210)\n+\n('BASE Rev & Cost'!M$683*'BASE Rev & Cost'!M$691)","v":2146.083858473095},{"$f":"SUM(\n'BASE Rev & Cost'!N$50,\n'BASE Rev & Cost'!N$90,\n'BASE Rev & Cost'!N$130,\n'BASE Rev & Cost'!N$170,\n'BASE Rev & Cost'!N$210)\n+\n('BASE Rev & Cost'!N$683*'BASE Rev & Cost'!N$691)","v":2007.4808623665745},{"$f":"SUM(\n'BASE Rev & Cost'!O$50,\n'BASE Rev & Cost'!O$90,\n'BASE Rev & Cost'!O$130,\n'BASE Rev & Cost'!O$170,\n'BASE Rev & Cost'!O$210)\n+\n('BASE Rev & Cost'!O$683*'BASE Rev & Cost'!O$691)","v":1877.6934848147446},{"$f":"SUM(\n'BASE Rev & Cost'!P$50,\n'BASE Rev & Cost'!P$90,\n'BASE Rev & Cost'!P$130,\n'BASE Rev & Cost'!P$170,\n'BASE Rev & Cost'!P$210)\n+\n('BASE Rev & Cost'!P$683*'BASE Rev & Cost'!P$691)","v":1756.1720992582077},{"$f":"SUM(\n'BASE Rev & Cost'!Q$50,\n'BASE Rev & Cost'!Q$90,\n'BASE Rev & Cost'!Q$130,\n'BASE Rev & Cost'!Q$170,\n'BASE Rev & Cost'!Q$210)\n+\n('BASE Rev & Cost'!Q$683*'BASE Rev & Cost'!Q$691)","v":1642.4004301921852},{"$f":"SUM(\n'BASE Rev & Cost'!R$50,\n'BASE Rev & Cost'!R$90,\n'BASE Rev & Cost'!R$130,\n'BASE Rev & Cost'!R$170,\n'BASE Rev & Cost'!R$210)\n+\n('BASE Rev & Cost'!R$683*'BASE Rev & Cost'!R$691)","v":1535.8936067970558},{"$f":"SUM(\n'BASE Rev & Cost'!S$50,\n'BASE Rev & Cost'!S$90,\n'BASE Rev & Cost'!S$130,\n'BASE Rev & Cost'!S$170,\n'BASE Rev & Cost'!S$210)\n+\n('BASE Rev & Cost'!S$683*'BASE Rev & Cost'!S$691)","v":1436.1963234504274},{"$f":"SUM(\n'BASE Rev & Cost'!T$50,\n'BASE Rev & Cost'!T$90,\n'BASE Rev & Cost'!T$130,\n'BASE Rev & Cost'!T$170,\n'BASE Rev & Cost'!T$210)\n+\n('BASE Rev & Cost'!T$683*'BASE Rev & Cost'!T$691)","v":1342.8811018564732},{"$f":"SUM(\n'BASE Rev & Cost'!U$50,\n'BASE Rev & Cost'!U$90,\n'BASE Rev & Cost'!U$130,\n'BASE Rev & Cost'!U$170,\n'BASE Rev & Cost'!U$210)\n+\n('BASE Rev & Cost'!U$683*'BASE Rev & Cost'!U$691)","v":1245.4645702151904},{"$f":"SUM(\n'BASE Rev & Cost'!V$50,\n'BASE Rev & Cost'!V$90,\n'BASE Rev & Cost'!V$130,\n'BASE Rev & Cost'!V$170,\n'BASE Rev & Cost'!V$210)\n+\n('BASE Rev & Cost'!V$683*'BASE Rev & Cost'!V$691)","v":1155.1149193453307},{"$f":"SUM(\n'BASE Rev & Cost'!W$50,\n'BASE Rev & Cost'!W$90,\n'BASE Rev & Cost'!W$130,\n'BASE Rev & Cost'!W$170,\n'BASE Rev & Cost'!W$210)\n+\n('BASE Rev & Cost'!W$683*'BASE Rev & Cost'!W$691)","v":1071.3194969999283},{"$f":"SUM(\n'BASE Rev & Cost'!X$50,\n'BASE Rev & Cost'!X$90,\n'BASE Rev & Cost'!X$130,\n'BASE Rev & Cost'!X$170,\n'BASE Rev & Cost'!X$210)\n+\n('BASE Rev & Cost'!X$683*'BASE Rev & Cost'!X$691)","v":993.60284022879864},{"$f":"SUM(\n'BASE Rev & Cost'!Y$50,\n'BASE Rev & Cost'!Y$90,\n'BASE Rev & Cost'!Y$130,\n'BASE Rev & Cost'!Y$170,\n'BASE Rev & Cost'!Y$210)\n+\n('BASE Rev & Cost'!Y$683*'BASE Rev & Cost'!Y$691)","v":921.52397755793004},{"$f":"SUM(\n'BASE Rev & Cost'!Z$50,\n'BASE Rev & Cost'!Z$90,\n'BASE Rev & Cost'!Z$130,\n'BASE Rev & Cost'!Z$170,\n'BASE Rev & Cost'!Z$210)\n+\n('BASE Rev & Cost'!Z$683*'BASE Rev & Cost'!Z$691)","v":854.67392687669872},{"$f":"SUM(\n'BASE Rev & Cost'!AA$50,\n'BASE Rev & Cost'!AA$90,\n'BASE Rev & Cost'!AA$130,\n'BASE Rev & Cost'!AA$170,\n'BASE Rev & Cost'!AA$210)\n+\n('BASE Rev & Cost'!AA$683*'BASE Rev & Cost'!AA$691)","v":792.67337483567212},{"$f":"SUM(\n'BASE Rev & Cost'!AB$50,\n'BASE Rev & Cost'!AB$90,\n'BASE Rev & Cost'!AB$130,\n'BASE Rev & Cost'!AB$170,\n'BASE Rev & Cost'!AB$210)\n+\n('BASE Rev & Cost'!AB$683*'BASE Rev & Cost'!AB$691)","v":735.17052458770229},{"$f":"SUM(\n'BASE Rev & Cost'!AC$50,\n'BASE Rev & Cost'!AC$90,\n'BASE Rev & Cost'!AC$130,\n'BASE Rev & Cost'!AC$170,\n'BASE Rev & Cost'!AC$210)\n+\n('BASE Rev & Cost'!AC$683*'BASE Rev & Cost'!AC$691)","v":681.83909966018791},{"$f":"SUM(\n'BASE Rev & Cost'!AD$50,\n'BASE Rev & Cost'!AD$90,\n'BASE Rev & Cost'!AD$130,\n'BASE Rev & Cost'!AD$170,\n'BASE Rev & Cost'!AD$210)\n+\n('BASE Rev & Cost'!AD$683*'BASE Rev & Cost'!AD$691)","v":632.37649263229514},{"$f":"SUM(\n'BASE Rev & Cost'!AE$50,\n'BASE Rev & Cost'!AE$90,\n'BASE Rev & Cost'!AE$130,\n'BASE Rev & Cost'!AE$170,\n'BASE Rev & Cost'!AE$210)\n+\n('BASE Rev & Cost'!AE$683*'BASE Rev & Cost'!AE$691)","v":586.50204811255867},{"$f":"SUM(\n'BASE Rev & Cost'!AF$50,\n'BASE Rev & Cost'!AF$90,\n'BASE Rev & Cost'!AF$130,\n'BASE Rev & Cost'!AF$170,\n'BASE Rev & Cost'!AF$210)\n+\n('BASE Rev & Cost'!AF$683*'BASE Rev & Cost'!AF$691)","v":543.95547027432156},{"$f":"SUM(\n'BASE Rev & Cost'!AG$50,\n'BASE Rev & Cost'!AG$90,\n'BASE Rev & Cost'!AG$130,\n'BASE Rev & Cost'!AG$170,\n'BASE Rev & Cost'!AG$210)\n+\n('BASE Rev & Cost'!AG$683*'BASE Rev & Cost'!AG$691)","v":504.49534591322163},{"$f":"SUM(\n'BASE Rev & Cost'!AH$50,\n'BASE Rev & Cost'!AH$90,\n'BASE Rev & Cost'!AH$130,\n'BASE Rev & Cost'!AH$170,\n'BASE Rev & Cost'!AH$210)\n+\n('BASE Rev & Cost'!AH$683*'BASE Rev & Cost'!AH$691)","v":467.89777464641855},{"$f":"SUM(\n'BASE Rev & Cost'!AI$50,\n'BASE Rev & Cost'!AI$90,\n'BASE Rev & Cost'!AI$130,\n'BASE Rev & Cost'!AI$170,\n'BASE Rev & Cost'!AI$210)\n+\n('BASE Rev & Cost'!AI$683*'BASE Rev & Cost'!AI$691)","v":433.95509848118337},{"$f":"SUM(\n'BASE Rev & Cost'!AJ$50,\n'BASE Rev & Cost'!AJ$90,\n'BASE Rev & Cost'!AJ$130,\n'BASE Rev & Cost'!AJ$170,\n'BASE Rev & Cost'!AJ$210)\n+\n('BASE Rev & Cost'!AJ$683*'BASE Rev & Cost'!AJ$691)","v":402.47472354430653},{"$f":"SUM(\n'BASE Rev & Cost'!AK$50,\n'BASE Rev & Cost'!AK$90,\n'BASE Rev & Cost'!AK$130,\n'BASE Rev & Cost'!AK$170,\n'BASE Rev & Cost'!AK$210)\n+\n('BASE Rev & Cost'!AK$683*'BASE Rev & Cost'!AK$691)","v":373.27802728670963},{"$f":"SUM(\n'BASE Rev & Cost'!AL$50,\n'BASE Rev & Cost'!AL$90,\n'BASE Rev & Cost'!AL$130,\n'BASE Rev & Cost'!AL$170,\n'BASE Rev & Cost'!AL$210)\n+\n('BASE Rev & Cost'!AL$683*'BASE Rev & Cost'!AL$691)","v":346.19934496263744},{"$f":"SUM(\n'BASE Rev & Cost'!AM$50,\n'BASE Rev & Cost'!AM$90,\n'BASE Rev & Cost'!AM$130,\n'BASE Rev & Cost'!AM$170,\n'BASE Rev & Cost'!AM$210)\n+\n('BASE Rev & Cost'!AM$683*'BASE Rev & Cost'!AM$691)","v":321.08502963262038},{"$f":"SUM(\n'BASE Rev & Cost'!AN$50,\n'BASE Rev & Cost'!AN$90,\n'BASE Rev & Cost'!AN$130,\n'BASE Rev & Cost'!AN$170,\n'BASE Rev & Cost'!AN$210)\n+\n('BASE Rev & Cost'!AN$683*'BASE Rev & Cost'!AN$691)","v":297.79258035657762},{"$f":"SUM(\n'BASE Rev & Cost'!AO$50,\n'BASE Rev & Cost'!AO$90,\n'BASE Rev & Cost'!AO$130,\n'BASE Rev & Cost'!AO$170,\n'BASE Rev & Cost'!AO$210)\n+\n('BASE Rev & Cost'!AO$683*'BASE Rev & Cost'!AO$691)","v":276.18983363034789}]
[null,null,"- Other Capital Expenditures",null,null,{"$f":"(F21/STB_CPE_Cable/CPE_Cable) - F21","v":5851.6504312596626},{"$f":"(G21/STB_CPE_Cable/CPE_Cable) - G21","v":4030.8809835346528},3738.6805112365792,4581.39849163299,4241.8404099918598,3902.2823283507291,3941.3051516342357,3980.7182031505786,3723.9011352719313,3483.3961556946683,3258.1881048997211,3047.3232666749109,2849.9057958132735,2665.0943407578684,2492.0988517082542,2330.1775650540058,2161.1396538181734,2004.364248179983,1858.9617900371538,1724.1072524397935,1599.035458311427,1483.0367387637471,1375.4529063699204,1275.6735205484642,1183.1324238671154,1097.3045296133794,1017.7028424041198,943.87569492886985,875.40418514787689,811.89979940331955,753.00220795700125,698.37722044620159,647.71488965675553,600.72775285399075,557.14920069267498,516.7319644510153,479.24671300513961]
[null,null,"Free Cash Flow",null,null,{"$f":"F20-SUM(F21:F22)","v":6675.9495153023181},8872.3916730096116,9488.816775895144,8900.8220152056365,9544.1898643539553,10176.237056167331,10399.140525798735,10610.607256133755,11122.63417239656,11606.917232079906,12064.776533657659,12497.4872852558,12906.279650078028,13292.338756587698,13656.804869294439,14000.773712756971,14343.686525803932,14665.493831617358,14967.451379493299,15250.744908838104,15516.493614253057,15765.753469122097,15999.520413772096,16218.733413289152,16424.277389345731,16616.986029869688,16797.644480022322,16966.991917712818,17125.724016729269,17274.495300488605,17413.921389377188,17544.581144657615,17667.018711939105,17781.745467243036,17889.24186873114,17989.959217198193,18084.32132845898]
[]
[]
[null,null,"Discounted Cash Flow"]
[null,null,"Free Cash Flow",null,null,{"$f":"F23","v":6675.9495153023181},{"$f":"G23","v":8872.3916730096116},9488.816775895144,8900.8220152056365,9544.1898643539553,10176.237056167331,10399.140525798735,10610.607256133755,11122.63417239656,11606.917232079906,12064.776533657659,12497.4872852558,12906.279650078028,13292.338756587698,13656.804869294439,14000.773712756971,14343.686525803932,14665.493831617358,14967.451379493299,15250.744908838104,15516.493614253057,15765.753469122097,15999.520413772096,16218.733413289152,16424.277389345731,16616.986029869688,16797.644480022322,16966.991917712818,17125.724016729269,17274.495300488605,17413.921389377188,17544.581144657615,17667.018711939105,17781.745467243036,17889.24186873114,17989.959217198193,18084.32132845898]
[null,null,"Terminal Value",null,null,{"$f":"IF(F$6=Terminal_Year,F23*(1+Growth_Rate_Cable)/(Discount_Rate_Cable-Growth_Rate_Cable),0)","v":0},{"$f":"IF(G$6=Terminal_Year,G23*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=Terminal_Year,AP23*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":250207.73344854201}]
[null,null,"Present Value Factor",null,null,{"$f":"IF(AND(F6>=Base_Year, F6<=Terminal_Year), (1/(1+Discount_Rate_Cable))^(F6-Base_Year), 0)","v":0},1,0.95602294455066916,0.91397987050733187,0.87378572706245872,0.83535920369259908,0.79862256567170076,0.76350149681806956,0.72992494915685424,0.69782499919393326,0.66713671051045242,0.63779800240005013,0.60974952428303064,0.58293453564343267,0.55729879124611148,0.53279043140163618,0.50935987705701358,0.48695972950001293,0.46554467447419973,0.44507139051070715,0.42549846129130703,0.40678629186549425,0.38889702855209773,0.37179448236338214,0.35544405579673244,0.3398126728458245,0.32486871208969836,0.310581942724377,0.29692346340762615,0.28386564379314161,0.27138206863589059,0.25944748435553594,0.24803774794984318,0.23712977815472577,0.22670150875212788,0.21673184393128861,0.20720061561308659]
[null,null,"Discounted Cash Flow",null,null,{"$f":"(F23+F28)*F29","v":0},{"$f":"(G23+G28)*G29","v":8872.3916730096116},{"$f":"(H23+H28)*H29","v":9071.5265543930618},8135.1721528664566,8339.5768798466706,8500.8132838270594,8304.9882874939449,8101.214522206792,8118.6881827768484,8099.5970081202104,8048.8553297080698,7970.8724255561747,7869.5978768988371,7748.5633206866532,7610.9208459418005,7459.4782663764736,7306.0984053278335,7141.5049092284962,6968.0172801746194,6787.6702429006627,6602.2441575010671,6413.2923921697302,6222.165947174597,6030.0355939835299,5837.9117687996149,5646.6624374517442,5457.0291283654824,5269.6413119920499,5085.0292884104174,4903.6357296747974,4725.8260097119637,4551.8974420529876,4382.0875342971149,4216.5813578511415,4055.5181220730851,3898.997033392046,55590.278913894552]
[]
[null,null,"INPV at Baseline",{"$f":"SUM(F30:AQ30)","v":289344.38161613623}]
[]
[]
[null,null,"Net PPE",null,null,{"$f":"Net_PPE_Cable*F7","v":39002.530000042563},{"$f":"F35+SUM(G21:G22)-G18","v":39476.515321057159},39916.141221580656,40454.861080495531,40953.652807821505,41412.516403558577,41875.968635253019,42344.055389264409,42781.943404871534,43191.550796362935,43574.676306923808,43933.006533663371,44268.12273258061,44581.507226391834,44874.549437028189,45148.551563537178,45402.67677258121,45638.366994020267,45856.95955589541,46059.69477255136,46247.722982294443,46422.111074518136,46583.848543331842,46733.853102041678,46872.975890340349,47002.006303752234,47121.676472736333,47232.665416862001,47335.602897628545,47431.072991790046,47519.617405460682,47601.738547805151,47677.902381754589,47748.541067923194,47814.055416727351,47874.817162620937,47931.17107335083]
[null,null,"Net PPE as % of Sales",null,null,{"$f":"F35/F7","v":0.68499999999999994},0.67648111535430266,0.66835822468523109,0.66277175131902055,0.65731416959314315,0.65196070780802162,0.64737534783235429,0.6435001628427105,0.639761497836139,0.63616357430415571,0.63270846257939395,0.62939653043051513,0.62622680755984594,0.62319728179216449,0.62030513968511103,0.61754696185020463,0.6148910211859685,0.61233791273882854,0.60988733881012724,0.60753828784912678,0.60528918252825292,0.60313800227627234,0.6010823846141472,0.59911970887842714,0.59724716529543065,0.5954618118598678,0.59376062105291361,0.59214051809015056,0.59059841210559083,0.58913122144317931,0.58773589403280357,0.58640942366669346,0.58514886285825252,0.58395133285404055,0.58281403127689535,0.58173423780082112,0.58070931819364358]
[]
[null,null,"Net Working Capital",null,null,{"$f":"Working_Capital_Cable*F7","v":1480.3880000016154},{"$f":"F38+G19","v":1517.2476733661977},1552.7895572017039,1587.011495284135,1619.9178752869936,1651.518893082708,1681.8298505838839,1710.8704918695978,1738.6643808495628,1765.2383224452406,1790.621828197618,1814.8466263293956,1837.9462155763779,1859.9554615399495,1880.9102338810385,1900.8470823579314,1919.8029494889765,1937.8149174810746,1954.9199869920014,1971.1548852765134,1986.555901291907,2001.1587453987127,2014.9984313782879,2028.1091785943004,2040.5243322436118,2052.2762997690734,2063.3965016382626,2073.915334825047,2083.8621474625716,2093.2652232648329,2102.1517744380253,2110.5479419211938,2118.4788019077255,2125.9683777043588,2133.0396560824765,2139.7146073673762,2146.0142085950811]
[null,null,"Return on Invested Capital (ROIC)",null,null,{"$f":"F13/(F35+F38)","v":0.18190478308044097},0.22889425078310693,0.24027589747629177,0.22534114756964418,0.23667002344439245,0.24769396542204794,0.25007929908432475,0.2521337723141559,0.26029105740780839,0.26788164371215345,0.27495213440059374,0.28154419104831224,0.28769521542071252,0.29343891659777066,0.29880578547630821,0.30382349401165004,0.30887577506134078,0.31358539970274196,0.31797848476636631,0.3220787292747252,0.32590769891992449,0.32948506915760345,0.33282883392238866,0.33595548564952743,0.33888017123829661,0.34161682775489394,0.344178300999885,0.3465764495227257,0.34882223622624325,0.35092580934618572,0.35289657429857813,0.3547432576477802,0.35647396425061989,0.35809622846874983,0.35961706020599915,0.36104298641484406,0.36238008862209387]
[null,null,"Weighted Average Cost of Capital (WACC)",null,null,{"$f":"Discount_Rate_Cable","v":4.5999999999999999E-2},4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2]
[null,null,"Return on Sales (EBIT/Sales)",null,null,{"$f":"F10/F7","v":0.20208484495342738},0.2512404509192257,0.26068366500982587,0.24251346383715885,0.25268746958983551,0.26238558768329256,0.26312067969777897,0.263755627535116,0.27076838164558586,0.27715854170454984,0.28298952770927815,0.28831732183739051,0.29319145610014602,0.29765585473017242,0.30174955456403862,0.3055073226717363,0.30930579827917215,0.31277101486190556,0.3159351444952519,0.31882688546458099,0.32147188254816106,0.32389309092136576,0.32611109194437105,0.32814436778959871,0.3300095407798414,0.33172158240371369,0.33329399621972716,0.33473897822784771,0.3360675577565983,0.33728972146727421,0.33841452270039302,0.33945017807144129,0.34040415295365578,0.34128323725706089,0.34209361271868799,0.34284091275337103,0.34353027577322298]
[]
[null,null,"This tab computes key parameters from an income statement based on unit sales, revenues and COGS, and initial financial inputs (parameters as a % of revenue).  It also computes an INPV based on a discounted cash flow model."]

{"sheet":"Cable Standards Case DCF","index":25,"n_rows":43,"n_cols":42,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Cable Television - Standards Case DCF",null,null,"Navigation"]
[]
[]
[null,null,null,null,null,{"$f":"IF(F6=Announcement_Year,\"Ancmt Yr\",\nIF(F6=Base_Year,\"Base Yr\",\nIF(F6=Standard_Year,\"Std Yr\",\nIF(F6=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," ","Term Yr"]
[null,null,"Industry Income Statement",null,null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G6,0,-1)+1","v":2012},{"$f":"OFFSET(H6,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Revenues",null,null,{"$f":"'Cable Base Case DCF'!F7","v":56938.000000062137},{"$f":"'Cable Base Case DCF'!G7","v":58355.679744853762},{"$f":"'Cable Base Case DCF'!H7","v":59722.675276988615},{"$f":"'Cable Base Case DCF'!I7","v":61038.903664774429},{"$f":"'Cable Base Case DCF'!J7","v":62304.53366488438},{"$f":"'Cable Base Case DCF'!K7","v":63519.957426258014},{"$f":"'Cable Base Case DCF'!L7","v":64685.76348399555},{"$f":"'Cable Base Case DCF'!M7","v":65802.711225753781},{"$f":"'Cable Base Case DCF'!N7","v":66871.706955752437},{"$f":"'Cable Base Case DCF'!O7","v":67893.781632509272},{"$f":"'Cable Base Case DCF'!P7","v":68870.070315293022},{"$f":"'Cable Base Case DCF'!Q7","v":69801.793320361394},{"$f":"'Cable Base Case DCF'!R7","v":70690.239060629945},{"$f":"'Cable Base Case DCF'!S7","v":71536.748520767316},{"$f":"'Cable Base Case DCF'!T7","v":72342.70130311689},{"$f":"'Cable Base Case DCF'!U7","v":73109.503167612769},{"$f":"'Cable Base Case DCF'!V7","v":73838.574980345278},{"$f":"'Cable Base Case DCF'!W7","v":74531.342980041358},{"$f":"'Cable Base Case DCF'!X7","v":75189.230268923158},{"$f":"'Cable Base Case DCF'!Y7","v":75813.649433712082},{"$f":"'Cable Base Case DCF'!Z7","v":76405.996203534916},{"$f":"'Cable Base Case DCF'!AA7","v":76967.64405379667},{"$f":"'Cable Base Case DCF'!AB7","v":77499.939668395717},{"$f":"'Cable Base Case DCF'!AC7","v":78004.199176703885},{"$f":"'Cable Base Case DCF'!AD7","v":78481.705086292786},{"$f":"'Cable Base Case DCF'!AE7","v":78933.703837272085},{"$f":"'Cable Base Case DCF'!AF7","v":79361.403909163986},{"$f":"'Cable Base Case DCF'!AG7","v":79765.974416348006},{"$f":"'Cable Base Case DCF'!AH7","v":80148.544133175878},{"$f":"'Cable Base Case DCF'!AI7","v":80510.20089480131},{"$f":"'Cable Base Case DCF'!AJ7","v":80851.991324539471},{"$f":"'Cable Base Case DCF'!AK7","v":81174.920843122876},{"$f":"'Cable Base Case DCF'!AL7","v":81479.953919527936},{"$f":"'Cable Base Case DCF'!AM7","v":81768.014527090752},{"$f":"'Cable Base Case DCF'!AN7","v":82039.986772402975},{"$f":"'Cable Base Case DCF'!AO7","v":82296.715667976037},{"$f":"'Cable Base Case DCF'!AP7","v":82539.008022887763}]
[null,null,"- Operating Costs including SG&A",null,null,{"$f":"F7*SGA_Cable","v":36895.824000040266},37814.480474665237,38700.293579488622,39553.209574773828,40373.337814845079,41160.932412215196,41916.374737629121,42640.156874288448,43332.86610732758,43995.170497866013,44627.805564309878,45231.562071594184,45807.274911288208,46355.813041457222,46878.070444419747,47374.958052613074,47847.396587263742,48296.310251066803,48722.62121426221,49127.244833045428,49511.085539890628,49875.03334686024,50219.960905120424,50546.72106650412,50856.144895917729,51149.040086552312,51426.189733138264,51688.351421793508,51936.256598297972,52170.610179831252,52392.090378301582,52601.348706343626,52799.010139854101,52985.67341355481,53161.911428517131,53328.271752848472,53485.277198831274]
[null,null,"- Depreciation",null,null,{"$f":"(Depreciation_Cable/Capex_Cable)*SUM(F21:F22)","v":8535.8690980510692},5879.8919773935413,5453.6558221028808,6682.9381334335067,6187.6208942849453,5692.303655136383,5749.2266916877461,6043.1275151799082,5634.3133899976156,5253.0105959637704,4897.3790027504674,4565.7006791815429,4256.3718475065471,3967.8953619256044,3698.8736776442242,3448.0022788706738,3197.8740861107458,2965.8909256777224,2750.7365037363834,2551.1900142648933,2366.1192120888986,2194.4739884180535,2035.2804124319428,1887.6352051068422,1750.7006139272698,1623.6996594010018,1505.9117264058116,1396.6684753528455,1295.3500499661916,1201.3815601612348,1114.2298200653281,1033.4003226720024,958.43443396263206,888.90679057474017,824.42288625107176,764.61683337472493,709.14928688908867]
[null,null,"Earnings Before Interest and Taxes (EBIT)",null,null,{"$f":"F7-SUM(F8:F9)","v":11506.306901970805},14661.307292794983,15568.725875397111,14802.755956567096,15743.574955754353,16666.721358906434,17020.16205467868,17119.426836285427,17904.527458427241,18645.600538679486,19344.885748232678,20004.530569585666,20626.59230183519,21213.040117384488,21765.757181052919,22286.542836129025,22793.304306970793,23269.141803296836,23715.872550924563,24135.214586401758,24528.791451555393,24898.136718518377,25244.698350843348,25569.842905092926,25874.859576447787,26160.964091318769,26429.302449619907,26680.954519201652,26916.937484911716,27138.209154808821,27345.671126172558,27540.171814107249,27722.509345711202,27893.434322961199,28053.652457634773,28203.827081752839,28344.581537167403]
[null,null,"EBIT/Revenues",null,null,{"$f":"F10/F7","v":0.20208484495342738},0.2512404509192257,0.26068366500982587,0.24251346383715885,0.25268746958983551,0.26238558768329256,0.26312067969777897,0.26016294036202642,0.26774443592825109,0.27462898796244833,0.28088958904310901,0.28659049600306308,0.29178840779055898,0.29653346784731605,0.30087011943131764,0.30483783736068226,0.30869101026175044,0.31220612527441033,0.31541581774546629,0.31834919920989246,0.32103228372566617,0.32348835701812284,0.32573829681493383,0.32780085142812943,0.32969288253864604,0.33142957722155814,0.33302463348393557,0.33449042294571907,0.33583813375556987,0.33707789638072044,0.3382188945279922,0.33926946313050144,0.34023717506137507,0.34112891800399237,0.34195096271116904,0.34270902371779266,0.34340831342808914]
[null,null,"- Taxes",null,null,{"$f":"IF(F10<0,0,F10*Tax_Rate_Cable)","v":4142.2704847094901},5278.0706254061943,5604.74131514296,5328.9921443641542,5667.6869840715672,6000.0196892063159,6127.2583396843247,6162.9936610627537,6445.6298850338062,6712.4161939246151,6964.1588693637641,7201.6310050508391,7425.5732286606681,7636.6944422584156,7835.6725851790507,8023.1554210064487,8205.589550509485,8376.891049186861,8537.7141183328422,8688.6772511046329,8830.364922559942,8963.3292186666149,9088.0914063036053,9205.1434458334534,9314.9494475212032,9417.9470728747565,9514.5488818631657,9605.1436269125952,9690.0974945682174,9769.7552957311746,9844.4416054221201,9914.4618530786083,9980.1033644560321,10041.636356266032,10099.314884748517,10153.377749431022,10204.049353380266]
[null,null,"Net Operating Profit after Taxes (NOPAT)",null,null,{"$f":"F10-F12","v":7364.0364172613154},{"$f":"G10-G12","v":9383.2366673887882},9963.98456025415,9473.7638122029421,10075.887971682787,10666.701669700118,10892.903714994354,10956.433175222674,11458.897573393435,11933.184344754871,12380.726878868914,12802.899564534826,13201.019073174521,13576.345675126071,13930.084595873868,14263.387415122575,14587.714756461308,14892.250754109975,15178.158432591721,15446.537335297126,15698.426528995451,15934.807499851762,16156.606944539742,16364.699459259473,16559.910128926582,16743.017018444014,16914.753567756743,17075.810892289057,17226.839990343498,17368.453859077646,17501.229520750436,17625.709961028639,17742.405981255171,17851.797966695165,17954.337572886256,18050.449332321819,18140.532183787138]
[]
[]
[null,null,"Cash Flow Statement "]
[null,null,"NOPAT",null,null,{"$f":"F13","v":7364.0364172613154},{"$f":"G13","v":9383.2366673887882},9963.98456025415,9473.7638122029421,10075.887971682787,10666.701669700118,10892.903714994354,10956.433175222674,11458.897573393435,11933.184344754871,12380.726878868914,12802.899564534826,13201.019073174521,13576.345675126071,13930.084595873868,14263.387415122575,14587.714756461308,14892.250754109975,15178.158432591721,15446.537335297126,15698.426528995451,15934.807499851762,16156.606944539742,16364.699459259473,16559.910128926582,16743.017018444014,16914.753567756743,17075.810892289057,17226.839990343498,17368.453859077646,17501.229520750436,17625.709961028639,17742.405981255171,17851.797966695165,17954.337572886256,18050.449332321819,18140.532183787138]
[null,null,"+ Depreciation",null,null,{"$f":"F9","v":8535.8690980510692},{"$f":"G9","v":5879.8919773935413},5453.6558221028808,6682.9381334335067,6187.6208942849453,5692.303655136383,5749.2266916877461,6043.1275151799082,5634.3133899976156,5253.0105959637704,4897.3790027504674,4565.7006791815429,4256.3718475065471,3967.8953619256044,3698.8736776442242,3448.0022788706738,3197.8740861107458,2965.8909256777224,2750.7365037363834,2551.1900142648933,2366.1192120888986,2194.4739884180535,2035.2804124319428,1887.6352051068422,1750.7006139272698,1623.6996594010018,1505.9117264058116,1396.6684753528455,1295.3500499661916,{"$f":"AI9","v":1201.3815601612348},{"$f":"AJ9","v":1114.2298200653281},1033.4003226720024,958.43443396263206,888.90679057474017,824.42288625107176,764.61683337472493,709.14928688908867]
[null,null,"- Change in Working Capital",null,null,{"$f":"IF(F$6<Base_Year,0,Working_Capital_Cable*(INDEX(Revenue_STANDARDS_Cable,0,MATCH(F$6,DATES,0))-INDEX(Revenue_STANDARDS_Cable,0,MATCH(F$6-1,DATES,0))))","v":0},36.85967336458225,35.541883835506191,34.221938082431151,32.906380002858739,31.601017795714462,30.310957501175942,29.04064128571401,27.793888979965065,26.573941595677692,25.383505752377502,24.224798131777671,23.09958924698233,22.009245963571651,20.954772341088916,19.936848476892859,18.955867131045231,18.011967992098072,17.10506951092681,16.234898284512017,15.401016015393688,14.602844106805598,13.83968597957521,13.110747216012387,12.415153649311424,11.751967525461776,11.120201869189419,10.518833186784526,9.9468126375246495,9.4030758022612417,8.8865511731921867,8.3961674831685382,7.9308599865315479,7.4895757966332308,7.0712783781177997,6.6749512848996089,6.2996012277048719]
[null,null,"Cash Flows from Operations",null,null,{"$f":"F17+F18-F19","v":15899.905515312385},{"$f":"G17+G18-G19","v":15226.268971417747},15382.098498521525,16122.480007554017,16230.602485964873,16327.404307040786,16611.819449180923,16970.520049116865,17065.417074411085,17159.620999122963,17252.722375867004,17344.375445584592,17434.291331434084,17522.231791088103,17608.003501177001,17691.452845516356,17766.632975441011,17840.129711795598,17911.78986681718,17981.492451277507,18049.144725068956,18114.67864416301,18178.047670992109,18239.223917150302,18298.195589204541,18354.964710319553,18409.545092293363,18461.96053445512,18512.243227672167,18560.43234343662,18606.572789642571,18650.71411621747,18692.909555231272,18733.215181473272,18771.689180759211,18808.391214411648,18843.381869448524]
[null,null,"- Set-top Box Capital Expenditure",null,null,{"$f":"SUM(\n'STANDARDS Rev & Cost'!E$50,\n'STANDARDS Rev & Cost'!E$90,\n'STANDARDS Rev & Cost'!E$130,\n'STANDARDS Rev & Cost'!E$170,\n'STANDARDS Rev & Cost'!E$210)\n+\n('STANDARDS Rev & Cost'!E$683*'STANDARDS Rev & Cost'!E$691)","v":3372.3055687504043},{"$f":"SUM(\n'STANDARDS Rev & Cost'!F$50,\n'STANDARDS Rev & Cost'!F$90,\n'STANDARDS Rev & Cost'!F$130,\n'STANDARDS Rev & Cost'!F$170,\n'STANDARDS Rev & Cost'!F$210)\n+\n('STANDARDS Rev & Cost'!F$683*'STANDARDS Rev & Cost'!F$691)","v":2322.9963148734823},{"$f":"SUM(\n'STANDARDS Rev & Cost'!G$50,\n'STANDARDS Rev & Cost'!G$90,\n'STANDARDS Rev & Cost'!G$130,\n'STANDARDS Rev & Cost'!G$170,\n'STANDARDS Rev & Cost'!G$210)\n+\n('STANDARDS Rev & Cost'!G$683*'STANDARDS Rev & Cost'!G$691)","v":2154.6012113898023},{"$f":"SUM(\n'STANDARDS Rev & Cost'!H$50,\n'STANDARDS Rev & Cost'!H$90,\n'STANDARDS Rev & Cost'!H$130,\n'STANDARDS Rev & Cost'!H$170,\n'STANDARDS Rev & Cost'!H$210)\n+\n('STANDARDS Rev & Cost'!H$683*'STANDARDS Rev & Cost'!H$691)","v":2640.2595007153905},{"$f":"SUM(\n'STANDARDS Rev & Cost'!I$50,\n'STANDARDS Rev & Cost'!I$90,\n'STANDARDS Rev & Cost'!I$130,\n'STANDARDS Rev & Cost'!I$170,\n'STANDARDS Rev & Cost'!I$210)\n+\n('STANDARDS Rev & Cost'!I$683*'STANDARDS Rev & Cost'!I$691)","v":2444.5722116190582},{"$f":"SUM(\n'STANDARDS Rev & Cost'!J$50,\n'STANDARDS Rev & Cost'!J$90,\n'STANDARDS Rev & Cost'!J$130,\n'STANDARDS Rev & Cost'!J$170,\n'STANDARDS Rev & Cost'!J$210)\n+\n('STANDARDS Rev & Cost'!J$683*'STANDARDS Rev & Cost'!J$691)","v":2248.8849225227254},{"$f":"SUM(\n'STANDARDS Rev & Cost'!K$50,\n'STANDARDS Rev & Cost'!K$90,\n'STANDARDS Rev & Cost'!K$130,\n'STANDARDS Rev & Cost'!K$170,\n'STANDARDS Rev & Cost'!K$210)\n+\n('STANDARDS Rev & Cost'!K$683*'STANDARDS Rev & Cost'!K$691)","v":2271.3737717479526},{"$f":"SUM(\n'STANDARDS Rev & Cost'!L$50,\n'STANDARDS Rev & Cost'!L$90,\n'STANDARDS Rev & Cost'!L$130,\n'STANDARDS Rev & Cost'!L$170,\n'STANDARDS Rev & Cost'!L$210)\n+\n('STANDARDS Rev & Cost'!L$683*'STANDARDS Rev & Cost'!L$691)","v":2549.5532504260327},{"$f":"SUM(\n'STANDARDS Rev & Cost'!M$50,\n'STANDARDS Rev & Cost'!M$90,\n'STANDARDS Rev & Cost'!M$130,\n'STANDARDS Rev & Cost'!M$170,\n'STANDARDS Rev & Cost'!M$210)\n+\n('STANDARDS Rev & Cost'!M$683*'STANDARDS Rev & Cost'!M$691)","v":2364.601183896908},{"$f":"SUM(\n'STANDARDS Rev & Cost'!N$50,\n'STANDARDS Rev & Cost'!N$90,\n'STANDARDS Rev & Cost'!N$130,\n'STANDARDS Rev & Cost'!N$170,\n'STANDARDS Rev & Cost'!N$210)\n+\n('STANDARDS Rev & Cost'!N$683*'STANDARDS Rev & Cost'!N$691)","v":2193.0660824410479},{"$f":"SUM(\n'STANDARDS Rev & Cost'!O$50,\n'STANDARDS Rev & Cost'!O$90,\n'STANDARDS Rev & Cost'!O$130,\n'STANDARDS Rev & Cost'!O$170,\n'STANDARDS Rev & Cost'!O$210)\n+\n('STANDARDS Rev & Cost'!O$683*'STANDARDS Rev & Cost'!O$691)","v":2033.9746400816364},{"$f":"SUM(\n'STANDARDS Rev & Cost'!P$50,\n'STANDARDS Rev & Cost'!P$90,\n'STANDARDS Rev & Cost'!P$130,\n'STANDARDS Rev & Cost'!P$170,\n'STANDARDS Rev & Cost'!P$210)\n+\n('STANDARDS Rev & Cost'!P$683*'STANDARDS Rev & Cost'!P$691)","v":1886.4241573105585},{"$f":"SUM(\n'STANDARDS Rev & Cost'!Q$50,\n'STANDARDS Rev & Cost'!Q$90,\n'STANDARDS Rev & Cost'!Q$130,\n'STANDARDS Rev & Cost'!Q$170,\n'STANDARDS Rev & Cost'!Q$210)\n+\n('STANDARDS Rev & Cost'!Q$683*'STANDARDS Rev & Cost'!Q$691)","v":1749.5774190881859},{"$f":"SUM(\n'STANDARDS Rev & Cost'!R$50,\n'STANDARDS Rev & Cost'!R$90,\n'STANDARDS Rev & Cost'!R$130,\n'STANDARDS Rev & Cost'!R$170,\n'STANDARDS Rev & Cost'!R$210)\n+\n('STANDARDS Rev & Cost'!R$683*'STANDARDS Rev & Cost'!R$691)","v":1622.6579444080705},{"$f":"SUM(\n'STANDARDS Rev & Cost'!S$50,\n'STANDARDS Rev & Cost'!S$90,\n'STANDARDS Rev & Cost'!S$130,\n'STANDARDS Rev & Cost'!S$170,\n'STANDARDS Rev & Cost'!S$210)\n+\n('STANDARDS Rev & Cost'!S$683*'STANDARDS Rev & Cost'!S$691)","v":1504.9455804721438},{"$f":"SUM(\n'STANDARDS Rev & Cost'!T$50,\n'STANDARDS Rev & Cost'!T$90,\n'STANDARDS Rev & Cost'!T$130,\n'STANDARDS Rev & Cost'!T$170,\n'STANDARDS Rev & Cost'!T$210)\n+\n('STANDARDS Rev & Cost'!T$683*'STANDARDS Rev & Cost'!T$691)","v":1395.7724164773595},{"$f":"SUM(\n'STANDARDS Rev & Cost'!U$50,\n'STANDARDS Rev & Cost'!U$90,\n'STANDARDS Rev & Cost'!U$130,\n'STANDARDS Rev & Cost'!U$170,\n'STANDARDS Rev & Cost'!U$210)\n+\n('STANDARDS Rev & Cost'!U$683*'STANDARDS Rev & Cost'!U$691)","v":1294.5189938282347},{"$f":"SUM(\n'STANDARDS Rev & Cost'!V$50,\n'STANDARDS Rev & Cost'!V$90,\n'STANDARDS Rev & Cost'!V$130,\n'STANDARDS Rev & Cost'!V$170,\n'STANDARDS Rev & Cost'!V$210)\n+\n('STANDARDS Rev & Cost'!V$683*'STANDARDS Rev & Cost'!V$691)","v":1200.610791271678},{"$f":"SUM(\n'STANDARDS Rev & Cost'!W$50,\n'STANDARDS Rev & Cost'!W$90,\n'STANDARDS Rev & Cost'!W$130,\n'STANDARDS Rev & Cost'!W$170,\n'STANDARDS Rev & Cost'!W$210)\n+\n('STANDARDS Rev & Cost'!W$683*'STANDARDS Rev & Cost'!W$691)","v":1113.5149650104461},{"$f":"SUM(\n'STANDARDS Rev & Cost'!X$50,\n'STANDARDS Rev & Cost'!X$90,\n'STANDARDS Rev & Cost'!X$130,\n'STANDARDS Rev & Cost'!X$170,\n'STANDARDS Rev & Cost'!X$210)\n+\n('STANDARDS Rev & Cost'!X$683*'STANDARDS Rev & Cost'!X$691)","v":1032.7373252983223},{"$f":"SUM(\n'STANDARDS Rev & Cost'!Y$50,\n'STANDARDS Rev & Cost'!Y$90,\n'STANDARDS Rev & Cost'!Y$130,\n'STANDARDS Rev & Cost'!Y$170,\n'STANDARDS Rev & Cost'!Y$210)\n+\n('STANDARDS Rev & Cost'!Y$683*'STANDARDS Rev & Cost'!Y$691)","v":957.81953236194465},{"$f":"SUM(\n'STANDARDS Rev & Cost'!Z$50,\n'STANDARDS Rev & Cost'!Z$90,\n'STANDARDS Rev & Cost'!Z$130,\n'STANDARDS Rev & Cost'!Z$170,\n'STANDARDS Rev & Cost'!Z$210)\n+\n('STANDARDS Rev & Cost'!Z$683*'STANDARDS Rev & Cost'!Z$691)","v":888.33649573868558},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AA$50,\n'STANDARDS Rev & Cost'!AA$90,\n'STANDARDS Rev & Cost'!AA$130,\n'STANDARDS Rev & Cost'!AA$170,\n'STANDARDS Rev & Cost'!AA$210)\n+\n('STANDARDS Rev & Cost'!AA$683*'STANDARDS Rev & Cost'!AA$691)","v":823.89396227418274},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AB$50,\n'STANDARDS Rev & Cost'!AB$90,\n'STANDARDS Rev & Cost'!AB$130,\n'STANDARDS Rev & Cost'!AB$170,\n'STANDARDS Rev & Cost'!AB$210)\n+\n('STANDARDS Rev & Cost'!AB$683*'STANDARDS Rev & Cost'!AB$691)","v":764.12627909360367},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AC$50,\n'STANDARDS Rev & Cost'!AC$90,\n'STANDARDS Rev & Cost'!AC$130,\n'STANDARDS Rev & Cost'!AC$170,\n'STANDARDS Rev & Cost'!AC$210)\n+\n('STANDARDS Rev & Cost'!AC$683*'STANDARDS Rev & Cost'!AC$691)","v":708.69431885352765},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AD$50,\n'STANDARDS Rev & Cost'!AD$90,\n'STANDARDS Rev & Cost'!AD$130,\n'STANDARDS Rev & Cost'!AD$170,\n'STANDARDS Rev & Cost'!AD$210)\n+\n('STANDARDS Rev & Cost'!AD$683*'STANDARDS Rev & Cost'!AD$691)","v":657.28355550214133},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AE$50,\n'STANDARDS Rev & Cost'!AE$90,\n'STANDARDS Rev & Cost'!AE$130,\n'STANDARDS Rev & Cost'!AE$170,\n'STANDARDS Rev & Cost'!AE$210)\n+\n('STANDARDS Rev & Cost'!AE$683*'STANDARDS Rev & Cost'!AE$691)","v":609.60227962943009},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AF$50,\n'STANDARDS Rev & Cost'!AF$90,\n'STANDARDS Rev & Cost'!AF$130,\n'STANDARDS Rev & Cost'!AF$170,\n'STANDARDS Rev & Cost'!AF$210)\n+\n('STANDARDS Rev & Cost'!AF$683*'STANDARDS Rev & Cost'!AF$691)","v":565.37994328109585},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AG$50,\n'STANDARDS Rev & Cost'!AG$90,\n'STANDARDS Rev & Cost'!AG$130,\n'STANDARDS Rev & Cost'!AG$170,\n'STANDARDS Rev & Cost'!AG$210)\n+\n('STANDARDS Rev & Cost'!AG$683*'STANDARDS Rev & Cost'!AG$691)","v":524.36562484452884},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AH$50,\n'STANDARDS Rev & Cost'!AH$90,\n'STANDARDS Rev & Cost'!AH$130,\n'STANDARDS Rev & Cost'!AH$170,\n'STANDARDS Rev & Cost'!AH$210)\n+\n('STANDARDS Rev & Cost'!AH$683*'STANDARDS Rev & Cost'!AH$691)","v":486.32660529644687},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AI$50,\n'STANDARDS Rev & Cost'!AI$90,\n'STANDARDS Rev & Cost'!AI$130,\n'STANDARDS Rev & Cost'!AI$170,\n'STANDARDS Rev & Cost'!AI$210)\n+\n('STANDARDS Rev & Cost'!AI$683*'STANDARDS Rev & Cost'!AI$691)","v":451.04704773370861},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AJ$50,\n'STANDARDS Rev & Cost'!AJ$90,\n'STANDARDS Rev & Cost'!AJ$130,\n'STANDARDS Rev & Cost'!AJ$170,\n'STANDARDS Rev & Cost'!AJ$210)\n+\n('STANDARDS Rev & Cost'!AJ$683*'STANDARDS Rev & Cost'!AJ$691)","v":418.32677269482872},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AK$50,\n'STANDARDS Rev & Cost'!AK$90,\n'STANDARDS Rev & Cost'!AK$130,\n'STANDARDS Rev & Cost'!AK$170,\n'STANDARDS Rev & Cost'!AK$210)\n+\n('STANDARDS Rev & Cost'!AK$683*'STANDARDS Rev & Cost'!AK$691)","v":387.98012232326289},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AL$50,\n'STANDARDS Rev & Cost'!AL$90,\n'STANDARDS Rev & Cost'!AL$130,\n'STANDARDS Rev & Cost'!AL$170,\n'STANDARDS Rev & Cost'!AL$210)\n+\n('STANDARDS Rev & Cost'!AL$683*'STANDARDS Rev & Cost'!AL$691)","v":359.83490692761677},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AM$50,\n'STANDARDS Rev & Cost'!AM$90,\n'STANDARDS Rev & Cost'!AM$130,\n'STANDARDS Rev & Cost'!AM$170,\n'STANDARDS Rev & Cost'!AM$210)\n+\n('STANDARDS Rev & Cost'!AM$683*'STANDARDS Rev & Cost'!AM$691)","v":333.73142796146573},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AN$50,\n'STANDARDS Rev & Cost'!AN$90,\n'STANDARDS Rev & Cost'!AN$130,\n'STANDARDS Rev & Cost'!AN$170,\n'STANDARDS Rev & Cost'!AN$210)\n+\n('STANDARDS Rev & Cost'!AN$683*'STANDARDS Rev & Cost'!AN$691)","v":309.5215718790817},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AO$50,\n'STANDARDS Rev & Cost'!AO$90,\n'STANDARDS Rev & Cost'!AO$130,\n'STANDARDS Rev & Cost'!AO$170,\n'STANDARDS Rev & Cost'!AO$210)\n+\n('STANDARDS Rev & Cost'!AO$683*'STANDARDS Rev & Cost'!AO$691)","v":287.06796972552274}]
[null,null,"- Other Capital Expenditures",null,null,{"$f":"'Cable Base Case DCF'!F22","v":5851.6504312596626},{"$f":"'Cable Base Case DCF'!G22","v":4030.8809835346528},{"$f":"'Cable Base Case DCF'!H22","v":3738.6805112365792},{"$f":"'Cable Base Case DCF'!I22","v":4581.39849163299},{"$f":"'Cable Base Case DCF'!J22","v":4241.8404099918598},{"$f":"'Cable Base Case DCF'!K22","v":3902.2823283507291},{"$f":"'Cable Base Case DCF'!L22","v":3941.3051516342357},{"$f":"'Cable Base Case DCF'!M22","v":3980.7182031505786},{"$f":"'Cable Base Case DCF'!N22","v":3723.9011352719313},{"$f":"'Cable Base Case DCF'!O22","v":3483.3961556946683},{"$f":"'Cable Base Case DCF'!P22","v":3258.1881048997211},{"$f":"'Cable Base Case DCF'!Q22","v":3047.3232666749109},{"$f":"'Cable Base Case DCF'!R22","v":2849.9057958132735},{"$f":"'Cable Base Case DCF'!S22","v":2665.0943407578684},{"$f":"'Cable Base Case DCF'!T22","v":2492.0988517082542},{"$f":"'Cable Base Case DCF'!U22","v":2330.1775650540058},{"$f":"'Cable Base Case DCF'!V22","v":2161.1396538181734},{"$f":"'Cable Base Case DCF'!W22","v":2004.364248179983},{"$f":"'Cable Base Case DCF'!X22","v":1858.9617900371538},{"$f":"'Cable Base Case DCF'!Y22","v":1724.1072524397935},{"$f":"'Cable Base Case DCF'!Z22","v":1599.035458311427},{"$f":"'Cable Base Case DCF'!AA22","v":1483.0367387637471},{"$f":"'Cable Base Case DCF'!AB22","v":1375.4529063699204},{"$f":"'Cable Base Case DCF'!AC22","v":1275.6735205484642},{"$f":"'Cable Base Case DCF'!AD22","v":1183.1324238671154},{"$f":"'Cable Base Case DCF'!AE22","v":1097.3045296133794},{"$f":"'Cable Base Case DCF'!AF22","v":1017.7028424041198},{"$f":"'Cable Base Case DCF'!AG22","v":943.87569492886985},{"$f":"'Cable Base Case DCF'!AH22","v":875.40418514787689},{"$f":"'Cable Base Case DCF'!AI22","v":811.89979940331955},{"$f":"'Cable Base Case DCF'!AJ22","v":753.00220795700125},{"$f":"'Cable Base Case DCF'!AK22","v":698.37722044620159},{"$f":"'Cable Base Case DCF'!AL22","v":647.71488965675553},{"$f":"'Cable Base Case DCF'!AM22","v":600.72775285399075},{"$f":"'Cable Base Case DCF'!AN22","v":557.14920069267498},{"$f":"'Cable Base Case DCF'!AO22","v":516.7319644510153},{"$f":"'Cable Base Case DCF'!AP22","v":479.24671300513961}]
[null,null,"Free Cash Flow",null,null,{"$f":"F20-SUM(F21:F22)","v":6675.9495153023181},8872.3916730096116,9488.816775895144,8900.8220152056365,9544.1898643539553,10176.237056167331,10399.140525798735,10440.248595540254,10976.914755242246,11483.158760987246,11960.559630885647,12410.628021599123,12834.808116532626,13234.479505922165,13610.959068996603,13965.502863984992,14310.974327794604,14635.154672343937,14939.313111769581,15224.64787353939,15492.289734395585,15743.305409660577,15978.700802348007,16199.424117508235,16406.368846483896,16600.376625204033,16782.239970259812,16952.704896245155,17112.473417679761,17262.205938736854,17402.523533951862,17534.010123076441,17657.214543251255,17772.652521691663,17880.808552105071,17982.137678081552,18077.067186717861]
[]
[]
[null,null,"Discounted Cash Flow"]
[null,null,"Free Cash Flow",null,null,{"$f":"F23","v":6675.9495153023181},{"$f":"G23","v":8872.3916730096116},9488.816775895144,8900.8220152056365,9544.1898643539553,10176.237056167331,10399.140525798735,10440.248595540254,10976.914755242246,11483.158760987246,11960.559630885647,12410.628021599123,12834.808116532626,13234.479505922165,13610.959068996603,13965.502863984992,14310.974327794604,14635.154672343937,14939.313111769581,15224.64787353939,15492.289734395585,15743.305409660577,15978.700802348007,16199.424117508235,16406.368846483896,16600.376625204033,16782.239970259812,16952.704896245155,17112.473417679761,17262.205938736854,17402.523533951862,17534.010123076441,17657.214543251255,17772.652521691663,17880.808552105071,17982.137678081552,18077.067186717861]
[null,null,"Terminal Value",null,null,{"$f":"IF(F$6=Terminal_Year,F23*(1+Growth_Rate_Cable)/(Discount_Rate_Cable-Growth_Rate_Cable),0)","v":0},{"$f":"IF(G$6=Terminal_Year,G23*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$6=Terminal_Year,AP23*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":250107.36792582244}]
[null,null,"Present Value Factor",null,null,{"$f":"IF(AND(F6>=Base_Year, F6<=Terminal_Year), (1/(1+Discount_Rate_Cable))^(F6-Base_Year), 0)","v":0},1,0.95602294455066916,0.91397987050733187,0.87378572706245872,0.83535920369259908,0.79862256567170076,0.76350149681806956,0.72992494915685424,0.69782499919393326,0.66713671051045242,0.63779800240005013,0.60974952428303064,0.58293453564343267,0.55729879124611148,0.53279043140163618,0.50935987705701358,0.48695972950001293,0.46554467447419973,0.44507139051070715,0.42549846129130703,0.40678629186549425,0.38889702855209773,0.37179448236338214,0.35544405579673244,0.3398126728458245,0.32486871208969836,0.310581942724377,0.29692346340762615,0.28386564379314161,0.27138206863589059,0.25944748435553594,0.24803774794984318,0.23712977815472577,0.22670150875212788,0.21673184393128861,0.20720061561308659]
[null,null,"Discounted Cash Flow",null,null,{"$f":"(F23+F28)*F29","v":0},{"$f":"(G23+G28)*G29","v":8872.3916730096116},{"$f":"(H23+H28)*H29","v":9071.5265543930618},8135.1721528664566,8339.5768798466706,8500.8132838270594,8304.9882874939449,7971.145429847732,8012.3239446193193,8013.2352531297329,7979.3284080131616,7915.4737607060069,7826.0181433197495,7714.8351652672636,7585.3710368521051,7440.6862956433488,7289.4361241715369,7126.7309604354541,6954.9176594869132,6776.0551991120574,6591.9454438644325,6404.1608293018026,6214.0692621561593,6022.8565043538629,5831.5462836913948,5641.0183512579306,5452.024685118563,5265.2040211088788,5081.0948746484119,4900.1472020893298,4722.7328361286254,4549.1548170966835,4379.6557303752606,4214.4251496897714,4053.606276470171,3897.3018567969152,55567.980053166226]
[]
[null,null,{"$f":"\"INPV at \"&TSL_X","v":"INPV at TSL 3"},{"$f":"SUM(F30:AQ30)","v":288618.9503893556}]
[]
[]
[null,null,"Net PPE",null,null,{"$f":"Net_PPE_Cable*F7","v":39002.530000042563},{"$f":"F35+SUM(F21:F22)-F18","v":39690.616902001566},40164.602223016162,40604.228123539659,41142.947982454534,41641.739709780508,42100.603305517579,42564.055537212022,43051.19947560873,43505.388404779951,43928.840046951897,44323.623789182791,44691.670533986719,45034.781901381633,45354.638824621965,45652.809579158136,45930.757281818835,46188.541843354498,46427.625957128432,46649.366208439649,46855.020771912867,47045.756550497339,47222.655796581719,47386.722252793879,47538.886847329108,47680.012976122482,47810.901401837,47932.294797464732,48044.881960321851,48149.30172034807,48246.1465648866,48335.96600051198,48419.269670981012,48496.530248998395,48568.18611820526,48634.643860608332,48696.280563563705]
[null,null,"Net PPE as % of Sales",null,null,{"$f":"F35/F7","v":0.68499999999999994},0.68015002268055635,0.67251847035880763,0.66521883070734722,0.6603523943177062,0.65556938948083354,0.65084805431621817,0.64684349237806715,0.64378795510775244,0.64078605372525699,0.63785095391716518,0.63499262240664323,0.63221840989468647,0.6295335311236282,0.62694146068150569,0.62444425965381412,0.6220428454103416,0.61971970444331403,0.61747707472299618,0.61531619381055758,0.61323748265905242,0.61124069898273914,0.60932506526632824,0.60748937560974314,0.60573208488601005,0.60405138310015838,0.60244525735155496,0.60091154340165653,0.5994479685181785,0.59805218699258222,0.59672180950036002,0.59545442728456932,0.59424763198567032,0.5930990318094479,0.59200626461513361,0.59096700841408467,0.58997898969249063]
[]
[null,null,"Net Working Capital",null,null,{"$f":"Working_Capital_Cable*F7","v":1480.3880000016154},{"$f":"F38+G19","v":1517.2476733661977},1552.7895572017039,1587.011495284135,1619.9178752869936,1651.518893082708,1681.8298505838839,1710.8704918695978,1738.6643808495628,1765.2383224452406,1790.621828197618,1814.8466263293956,1837.9462155763779,1859.9554615399495,1880.9102338810385,1900.8470823579314,1919.8029494889765,1937.8149174810746,1954.9199869920014,1971.1548852765134,1986.555901291907,2001.1587453987127,2014.9984313782879,2028.1091785943004,2040.5243322436118,2052.2762997690734,2063.3965016382626,2073.915334825047,2083.8621474625716,2093.2652232648329,2102.1517744380253,2110.5479419211938,2118.4788019077255,2125.9683777043588,2133.0396560824765,2139.7146073673762,2146.0142085950811]
[null,null,"Return on Invested Capital (ROIC)",null,null,{"$f":"F13/(F35+F38)","v":0.18190478308044097},0.2277049967058393,0.23884485906376851,0.22454338620513498,0.23562237398218505,0.24638250882308665,0.24879621642216412,0.24746361333333525,0.25583684759830244,0.26359662340566631,0.27079773844841271,0.27748860006053366,0.28371218151712962,0.28950680691647346,0.29490679950858484,0.29994302050520466,0.30485985296608531,0.3094406424346054,0.31371144565483966,0.31769584092946868,0.32141522854662152,0.32488908637206565,0.32813518836088418,0.33116979225117132,0.3340078015236585,0.33666290577458763,0.33914770290085861,0.34147380589561899,0.34365193656763421,0.34569200810480516,0.3476031980822889,0.34939401325415953,0.35107234725292891,0.35264553214444766,0.35412038463952666,0.35550324764234209,0.35680002771473807]
[null,null,"Weighted Average Cost of Capital (WACC)",null,null,{"$f":"Discount_Rate_Cable","v":4.5999999999999999E-2},4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2]
[null,null,"Return on Sales (EBIT/Sales)",null,null,{"$f":"F10/F7","v":0.20208484495342738},0.2512404509192257,0.26068366500982587,0.24251346383715885,0.25268746958983551,0.26238558768329256,0.26312067969777897,0.26016294036202642,0.26774443592825109,0.27462898796244833,0.28088958904310901,0.28659049600306308,0.29178840779055898,0.29653346784731605,0.30087011943131764,0.30483783736068226,0.30869101026175044,0.31220612527441033,0.31541581774546629,0.31834919920989246,0.32103228372566617,0.32348835701812284,0.32573829681493383,0.32780085142812943,0.32969288253864604,0.33142957722155814,0.33302463348393557,0.33449042294571907,0.33583813375556987,0.33707789638072044,0.3382188945279922,0.33926946313050144,0.34023717506137507,0.34112891800399237,0.34195096271116904,0.34270902371779266,0.34340831342808914]
[]
[null,null,"This tab computes key parameters from an income statement based on unit sales, revenues and COGS, and initial financial inputs (parameters as a % of revenue).  It also computes an INPV based on a discounted cash flow model."]

{"sheet":"Satellite Base Case DCF","index":26,"n_rows":43,"n_cols":42,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Satellite Television - Base Case DCF",null,null,"Navigation"]
[]
[]
[null,null,null,null,null,{"$f":"IF(F6=Announcement_Year,\"Ancmt Yr\",\nIF(F6=Base_Year,\"Base Yr\",\nIF(F6=Standard_Year,\"Std Yr\",\nIF(F6=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," ","Term Yr"]
[null,null,"Industry Income Statement",null,null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G6,0,-1)+1","v":2012},{"$f":"OFFSET(H6,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Revenues",null,null,{"$f":" SUM(F21:F22)/Capex_Satellite","v":38207.799999922907},{"$f":"F7*(1+Financials!W$12)","v":40458.359600015712},{"$f":"G7*(1+Financials!X$12)","v":42526.990574046387},{"$f":"H7*(1+Financials!Y$12)","v":44414.441506404371},{"$f":"I7*(1+Financials!Z$12)","v":46125.526139208239},{"$f":"J7*(1+Financials!AA$12)","v":47668.025116748489},{"$f":"K7*(1+Financials!AB$12)","v":49051.741163865532},{"$f":"L7*(1+Financials!AC$12)","v":50287.718514036511},{"$f":"M7*(1+Financials!AD$12)","v":51387.621252281548},{"$f":"N7*(1+Financials!AE$12)","v":52363.255711954116},{"$f":"O7*(1+Financials!AF$12)","v":53226.217417828688},{"$f":"P7*(1+Financials!AG$12)","v":53987.641753230426},{"$f":"Q7*(1+Financials!AH$12)","v":54674.803043237145},{"$f":"R7*(1+Financials!AI$12)","v":55329.529050989811},{"$f":"S7*(1+Financials!AJ$12)","v":55952.886818945837},{"$f":"T7*(1+Financials!AK$12)","v":56545.96362094309},{"$f":"U7*(1+Financials!AL$12)","v":57109.858414555783},{"$f":"V7*(1+Financials!AM$12)","v":57645.674312781193},{"$f":"W7*(1+Financials!AN$12)","v":58154.512002711919},{"$f":"X7*(1+Financials!AO$12)","v":58637.46403831015},{"$f":"Y7*(1+Financials!AP$12)","v":59095.609935165638},{"$f":"Z7*(1+Financials!AQ$12)","v":59530.011996904046},{"$f":"AA7*(1+Financials!AR$12)","v":59941.711805473373},{"$f":"AB7*(1+Financials!AS$12)","v":60331.727310666138},{"$f":"AC7*(1+Financials!AT$12)","v":60701.050457760924},{"$f":"AD7*(1+Financials!AU$12)","v":61050.645295944836},{"$f":"AE7*(1+Financials!AV$12)","v":61381.446514090552},{"$f":"AF7*(1+Financials!AW$12)","v":61694.358354414326},{"$f":"AG7*(1+Financials!AX$12)","v":61990.253858458818},{"$f":"AH7*(1+Financials!AY$12)","v":62269.974403669679},{"$f":"AI7*(1+Financials!AZ$12)","v":62534.329492523881},{"$f":"AJ7*(1+Financials!BA$12)","v":62784.096759688611},{"$f":"AK7*(1+Financials!BB$12)","v":63020.022166021095},{"$f":"AL7*(1+Financials!BC$12)","v":63242.820351347706},{"$f":"AM7*(1+Financials!BD$12)","v":63453.175120878463},{"$f":"AN7*(1+Financials!BE$12)","v":63651.740042818055},{"$f":"AO7*(1+Financials!BF$12)","v":63839.139137229366}]
[null,null,"- Operating Costs including SG&A",null,null,{"$f":"F7*SGA_Satellite","v":27833.88414264211},29473.387468277724,30980.358161831577,32355.341557271251,33601.844402968054,34725.534796842752,35733.553896132646,36633.94728092994,37435.212085094245,38145.949068541355,38774.605419885789,39329.293120695649,39829.88116118461,40306.840521446109,40760.948527998145,41192.997245655628,41603.787250683039,41994.122146516405,42364.803769351791,42716.628030505839,43050.381343010828,43366.837581207641,43666.755523965134,43950.87673443502,44219.923831819666,44474.599113382494,44715.583487780685,44943.535683679183,45159.091700458994,45362.864470619315,45555.443706160237,45737.395903797929,45909.264486290966,46071.570059435304,46224.810766410927,46369.462723133649,46505.980520083256]
[null,null,"- Depreciation",null,null,{"$f":"(Depreciation_Satellite/Capex_Satellite)*SUM(F21:F22)","v":2991.1324611897412},2775.4997093113438,3217.2782005019021,3285.046321407232,3621.1618988973119,3740.4857702402837,3777.890627942686,3815.6695342221124,3578.1016920607044,3354.9217124863312,3145.2923153222982,2948.421982114307,2763.5627229190618,2590.0079262802738,2427.0902920749672,2274.17984652123,2109.2041739390997,1956.1963202546531,1814.2881048026675,1682.6743272883557,1560.6081990066725,1447.397105494369,1342.3986765716838,1245.0171414747383,1154.6999483973007,1070.9346292609118,993.24589192376868,921.19292332930297,854.36688829226648,792.38860973020564,734.90641717774463,681.59415137595136,632.14931361463664,586.2913493267921,543.76005619611544,504.31410774508419,467.72968402627822]
[null,null,"Earnings Before Interest and Taxes (EBIT)",null,null,{"$f":"F7-SUM(F8:F9)","v":7382.7833960910575},8209.4724224266429,8329.3542117129109,8774.0536277258871,8902.5198373428721,9202.0045496654566,9540.2966397901982,9838.1016988844567,10374.307475126596,10862.384930926433,11306.319682620604,11709.926650420472,12081.35915913347,12432.680603263427,12764.847998872727,13078.786528766235,13396.866989933646,13695.355846010134,13975.42012855746,14238.161680515957,14484.620393148136,14715.777310202036,14932.557604936555,15135.83343475638,15326.426677543961,15505.111553301431,15672.617134386099,15829.629747405837,15976.79526970756,16114.721323320162,16243.979369185901,16365.106704514728,16478.608366115492,16584.95894258561,16684.604298271421,16777.963211939321,16865.428933119831]
[null,null,"EBIT/Revenues",null,null,{"$f":"F10/F7","v":0.19322712629635713},0.20291164801509784,0.19586041944844779,0.1975495656398315,0.19300635857192819,0.19304354495760867,0.19449455643010194,0.19563627043725212,0.20188339569553415,0.20744288687241877,0.2124201235993417,0.21690013251448961,0.22096758445713033,0.22470244761718269,0.22813564633720571,0.23129478553836524,0.23458063742142179,0.23757820529082788,0.24031531943567414,0.24281680516083726,0.24510484635050475,0.24719930026164541,0.24911797069454128,0.25087684555785117,0.25249030390683136,0.2539712967510816,0.25533150527477938,0.25658147956527377,0.25773076048675453,0.25878798694946137,0.25976099049927298,0.26065687887736194,0.26148210996663801,0.26224255734401614,0.26294356848947598,0.26359001655968728,0.26418634651174894]
[null,null,"- Taxes",null,null,{"$f":"IF(F10<0,0,F10*Tax_Rate_Satellite)","v":2801.1262245573434},3114.7830375756494,3160.2677830707453,3328.9926567950401,3377.7344455515877,3491.3629290832823,3619.7154479598967,3732.7066487144052,3936.1502527061234,4121.3333317302249,4289.7680816405764,4442.901933910558,4583.828368425754,4717.1243975254056,4843.153125833589,4962.2655800130369,5082.9495380128164,5196.2001804380934,5302.460294586981,5402.147934327505,5495.6576482370529,5583.3616573632498,5665.6109847469625,5742.7365385087651,5815.0501500496903,5882.8455687370415,5946.3994143211348,6005.9720882463553,6061.8086449694329,6114.1396243705785,6163.1818463327272,6209.1391685643357,6252.2032087485659,6292.5540321121453,6330.3608055188597,6365.7824192031785,6398.9680772678958]
[null,null,"Net Operating Profit after Taxes (NOPAT)",null,null,{"$f":"F10-F12","v":4581.6571715337141},{"$f":"G10-G12","v":5094.6893848509935},5169.0864286421656,5445.0609709308465,5524.7853917912844,5710.6416205821743,5920.5811918303016,6105.395050170051,6438.157222420472,6741.0515991962084,7016.5516009800276,7267.0247165099136,7497.5307907077158,7715.5562057380212,7921.6948730391377,8116.5209487531984,8313.9174519208282,8499.1556655720415,8672.9598339704789,8836.0137461884515,8988.9627449110831,9132.4156528387866,9266.9466201895921,9393.0968962476145,9511.3765274942707,9622.2659845643902,9726.2177200649639,9823.6576591594821,9914.9866247381269,10000.581698949583,10080.797522853174,10155.967535950393,10226.405157366926,10292.404910473466,10354.243492752561,10412.180792736142,10466.460855851936]
[]
[]
[null,null,"Cash Flow Statement "]
[null,null,"NOPAT",null,null,{"$f":"F13","v":4581.6571715337141},{"$f":"G13","v":5094.6893848509935},5169.0864286421656,5445.0609709308465,5524.7853917912844,5710.6416205821743,5920.5811918303016,6105.395050170051,6438.157222420472,6741.0515991962084,7016.5516009800276,7267.0247165099136,7497.5307907077158,7715.5562057380212,7921.6948730391377,8116.5209487531984,8313.9174519208282,8499.1556655720415,8672.9598339704789,8836.0137461884515,8988.9627449110831,9132.4156528387866,9266.9466201895921,9393.0968962476145,9511.3765274942707,9622.2659845643902,9726.2177200649639,9823.6576591594821,9914.9866247381269,10000.581698949583,10080.797522853174,10155.967535950393,10226.405157366926,10292.404910473466,10354.243492752561,10412.180792736142,10466.460855851936]
[null,null,"+ Depreciation",null,null,{"$f":"F9","v":2991.1324611897412},{"$f":"G9","v":2775.4997093113438},3217.2782005019021,3285.046321407232,3621.1618988973119,3740.4857702402837,3777.890627942686,3815.6695342221124,3578.1016920607044,3354.9217124863312,3145.2923153222982,2948.421982114307,2763.5627229190618,2590.0079262802738,2427.0902920749672,2274.17984652123,2109.2041739390997,1956.1963202546531,1814.2881048026675,1682.6743272883557,1560.6081990066725,1447.397105494369,1342.3986765716838,1245.0171414747383,1154.6999483973007,1070.9346292609118,993.24589192376868,921.19292332930297,854.36688829226648,792.38860973020564,734.90641717774463,681.59415137595136,632.14931361463664,586.2913493267921,543.76005619611544,504.31410774508419,467.72968402627822]
[null,null,"- Change in Working Capital",null,null,{"$f":"IF(F$6<Base_Year,0,Working_Capital_Satellite*(INDEX(Revenue_BASE_Satellite,0,MATCH(F$6,DATES,0))-INDEX(Revenue_BASE_Satellite,0,MATCH(F$6-1,DATES,0))))","v":0},49.512311202041715,45.509881428674852,41.523920511875652,37.643861921685094,33.934977505885499,30.441753036574941,27.191501703761531,24.197860241390806,21.463958112796504,18.985157529240574,16.751335378838235,15.117548380147825,14.403972170558655,13.713870895032567,13.047689643939563,12.405685459479253,11.787949760959018,11.19442917847597,10.624944783161087,10.079209730820715,9.5568453582449866,9.0573957885251861,8.580341114240829,8.1251092360853061,7.6910864400460559,7.2776267992057546,6.8840604871230164,6.5097010889788356,6.1538519946389423,5.8158119547924283,5.4948798776240722,5.1903589393146534,4.9015600771854224,4.627804929676655,4.3684282826710401,4.1227800770488248]
[null,null,"Cash Flows from Operations",null,null,{"$f":"F17+F18-F19","v":7572.7896327234557},{"$f":"G17+G18-G19","v":7820.676782960295},8340.8547477153916,8688.583371826202,9108.3034287669125,9417.1924133165721,9668.0300667364118,9893.8730826884021,9992.0610542397844,10074.509353569743,10142.858758773084,10198.695363245382,10245.975965246631,10291.160159847735,10335.071294219071,10377.653105630488,10410.715940400447,10443.564036065736,10476.053509594671,10508.063128693646,10539.491734186935,10570.25591297491,10600.287900972751,10629.533696608112,10657.951366655487,10685.509527385257,10712.185985189528,10737.966522001661,10762.843811941415,10786.81645668515,10809.888128076127,10832.06680744872,10853.364112042247,10873.794699723072,10893.375744019,10912.126472198555,10930.067759801166]
[null,null,"- Set-top Box Capital Expenditure",null,null,{"$f":"SUM(\n'BASE Rev & Cost'!E$250,\n'BASE Rev & Cost'!E$290,\n'BASE Rev & Cost'!E$330,\n'BASE Rev & Cost'!E$370,\n'BASE Rev & Cost'!E$410)\n+\n('BASE Rev & Cost'!E$683*'BASE Rev & Cost'!E$692)","v":1693.3027085728293},{"$f":"SUM(\n'BASE Rev & Cost'!F$250,\n'BASE Rev & Cost'!F$290,\n'BASE Rev & Cost'!F$330,\n'BASE Rev & Cost'!F$370,\n'BASE Rev & Cost'!F$410)\n+\n('BASE Rev & Cost'!F$683*'BASE Rev & Cost'!F$692)","v":1571.2313768781207},{"$f":"SUM(\n'BASE Rev & Cost'!G$250,\n'BASE Rev & Cost'!G$290,\n'BASE Rev & Cost'!G$330,\n'BASE Rev & Cost'!G$370,\n'BASE Rev & Cost'!G$410)\n+\n('BASE Rev & Cost'!G$683*'BASE Rev & Cost'!G$692)","v":1821.3255219647758},{"$f":"SUM(\n'BASE Rev & Cost'!H$250,\n'BASE Rev & Cost'!H$290,\n'BASE Rev & Cost'!H$330,\n'BASE Rev & Cost'!H$370,\n'BASE Rev & Cost'!H$410)\n+\n('BASE Rev & Cost'!H$683*'BASE Rev & Cost'!H$692)","v":1859.6895677477037},{"$f":"SUM(\n'BASE Rev & Cost'!I$250,\n'BASE Rev & Cost'!I$290,\n'BASE Rev & Cost'!I$330,\n'BASE Rev & Cost'!I$370,\n'BASE Rev & Cost'!I$410)\n+\n('BASE Rev & Cost'!I$683*'BASE Rev & Cost'!I$692)","v":2049.9671382472366},{"$f":"SUM(\n'BASE Rev & Cost'!J$250,\n'BASE Rev & Cost'!J$290,\n'BASE Rev & Cost'!J$330,\n'BASE Rev & Cost'!J$370,\n'BASE Rev & Cost'!J$410)\n+\n('BASE Rev & Cost'!J$683*'BASE Rev & Cost'!J$692)","v":2117.517284275234},{"$f":"SUM(\n'BASE Rev & Cost'!K$250,\n'BASE Rev & Cost'!K$290,\n'BASE Rev & Cost'!K$330,\n'BASE Rev & Cost'!K$370,\n'BASE Rev & Cost'!K$410)\n+\n('BASE Rev & Cost'!K$683*'BASE Rev & Cost'!K$692)","v":2138.6924571179861},{"$f":"SUM(\n'BASE Rev & Cost'!L$250,\n'BASE Rev & Cost'!L$290,\n'BASE Rev & Cost'!L$330,\n'BASE Rev & Cost'!L$370,\n'BASE Rev & Cost'!L$410)\n+\n('BASE Rev & Cost'!L$683*'BASE Rev & Cost'!L$692)","v":2160.079381689166},{"$f":"SUM(\n'BASE Rev & Cost'!M$250,\n'BASE Rev & Cost'!M$290,\n'BASE Rev & Cost'!M$330,\n'BASE Rev & Cost'!M$370,\n'BASE Rev & Cost'!M$410)\n+\n('BASE Rev & Cost'!M$683*'BASE Rev & Cost'!M$692)","v":2025.5904294875281},{"$f":"SUM(\n'BASE Rev & Cost'!N$250,\n'BASE Rev & Cost'!N$290,\n'BASE Rev & Cost'!N$330,\n'BASE Rev & Cost'!N$370,\n'BASE Rev & Cost'!N$410)\n+\n('BASE Rev & Cost'!N$683*'BASE Rev & Cost'!N$692)","v":1899.2465551135399},{"$f":"SUM(\n'BASE Rev & Cost'!O$250,\n'BASE Rev & Cost'!O$290,\n'BASE Rev & Cost'!O$330,\n'BASE Rev & Cost'!O$370,\n'BASE Rev & Cost'!O$410)\n+\n('BASE Rev & Cost'!O$683*'BASE Rev & Cost'!O$692)","v":1780.5737679267238},{"$f":"SUM(\n'BASE Rev & Cost'!P$250,\n'BASE Rev & Cost'!P$290,\n'BASE Rev & Cost'!P$330,\n'BASE Rev & Cost'!P$370,\n'BASE Rev & Cost'!P$410)\n+\n('BASE Rev & Cost'!P$683*'BASE Rev & Cost'!P$692)","v":1669.1239833437537},{"$f":"SUM(\n'BASE Rev & Cost'!Q$250,\n'BASE Rev & Cost'!Q$290,\n'BASE Rev & Cost'!Q$330,\n'BASE Rev & Cost'!Q$370,\n'BASE Rev & Cost'!Q$410)\n+\n('BASE Rev & Cost'!Q$683*'BASE Rev & Cost'!Q$692)","v":1564.4737586005911},{"$f":"SUM(\n'BASE Rev & Cost'!R$250,\n'BASE Rev & Cost'!R$290,\n'BASE Rev & Cost'!R$330,\n'BASE Rev & Cost'!R$370,\n'BASE Rev & Cost'!R$410)\n+\n('BASE Rev & Cost'!R$683*'BASE Rev & Cost'!R$692)","v":1466.2230756076442},{"$f":"SUM(\n'BASE Rev & Cost'!S$250,\n'BASE Rev & Cost'!S$290,\n'BASE Rev & Cost'!S$330,\n'BASE Rev & Cost'!S$370,\n'BASE Rev & Cost'!S$410)\n+\n('BASE Rev & Cost'!S$683*'BASE Rev & Cost'!S$692)","v":1373.9941707184255},{"$f":"SUM(\n'BASE Rev & Cost'!T$250,\n'BASE Rev & Cost'!T$290,\n'BASE Rev & Cost'!T$330,\n'BASE Rev & Cost'!T$370,\n'BASE Rev & Cost'!T$410)\n+\n('BASE Rev & Cost'!T$683*'BASE Rev & Cost'!T$692)","v":1287.4304110104274},{"$f":"SUM(\n'BASE Rev & Cost'!U$250,\n'BASE Rev & Cost'!U$290,\n'BASE Rev & Cost'!U$330,\n'BASE Rev & Cost'!U$370,\n'BASE Rev & Cost'!U$410)\n+\n('BASE Rev & Cost'!U$683*'BASE Rev & Cost'!U$692)","v":1194.036435030898},{"$f":"SUM(\n'BASE Rev & Cost'!V$250,\n'BASE Rev & Cost'!V$290,\n'BASE Rev & Cost'!V$330,\n'BASE Rev & Cost'!V$370,\n'BASE Rev & Cost'!V$410)\n+\n('BASE Rev & Cost'!V$683*'BASE Rev & Cost'!V$692)","v":1107.4175318433961},{"$f":"SUM(\n'BASE Rev & Cost'!W$250,\n'BASE Rev & Cost'!W$290,\n'BASE Rev & Cost'!W$330,\n'BASE Rev & Cost'!W$370,\n'BASE Rev & Cost'!W$410)\n+\n('BASE Rev & Cost'!W$683*'BASE Rev & Cost'!W$692)","v":1027.0822178071846},{"$f":"SUM(\n'BASE Rev & Cost'!X$250,\n'BASE Rev & Cost'!X$290,\n'BASE Rev & Cost'!X$330,\n'BASE Rev & Cost'!X$370,\n'BASE Rev & Cost'!X$410)\n+\n('BASE Rev & Cost'!X$683*'BASE Rev & Cost'!X$692)","v":952.57466294555843},{"$f":"SUM(\n'BASE Rev & Cost'!Y$250,\n'BASE Rev & Cost'!Y$290,\n'BASE Rev & Cost'!Y$330,\n'BASE Rev & Cost'!Y$370,\n'BASE Rev & Cost'!Y$410)\n+\n('BASE Rev & Cost'!Y$683*'BASE Rev & Cost'!Y$692)","v":883.47210452453874},{"$f":"SUM(\n'BASE Rev & Cost'!Z$250,\n'BASE Rev & Cost'!Z$290,\n'BASE Rev & Cost'!Z$330,\n'BASE Rev & Cost'!Z$370,\n'BASE Rev & Cost'!Z$410)\n+\n('BASE Rev & Cost'!Z$683*'BASE Rev & Cost'!Z$692)","v":819.38244825815411},{"$f":"SUM(\n'BASE Rev & Cost'!AA$250,\n'BASE Rev & Cost'!AA$290,\n'BASE Rev & Cost'!AA$330,\n'BASE Rev & Cost'!AA$370,\n'BASE Rev & Cost'!AA$410)\n+\n('BASE Rev & Cost'!AA$683*'BASE Rev & Cost'!AA$692)","v":759.94204352931922},{"$f":"SUM(\n'BASE Rev & Cost'!AB$250,\n'BASE Rev & Cost'!AB$290,\n'BASE Rev & Cost'!AB$330,\n'BASE Rev & Cost'!AB$370,\n'BASE Rev & Cost'!AB$410)\n+\n('BASE Rev & Cost'!AB$683*'BASE Rev & Cost'!AB$692)","v":704.81362000271633},{"$f":"SUM(\n'BASE Rev & Cost'!AC$250,\n'BASE Rev & Cost'!AC$290,\n'BASE Rev & Cost'!AC$330,\n'BASE Rev & Cost'!AC$370,\n'BASE Rev & Cost'!AC$410)\n+\n('BASE Rev & Cost'!AC$683*'BASE Rev & Cost'!AC$692)","v":653.68437392182238},{"$f":"SUM(\n'BASE Rev & Cost'!AD$250,\n'BASE Rev & Cost'!AD$290,\n'BASE Rev & Cost'!AD$330,\n'BASE Rev & Cost'!AD$370,\n'BASE Rev & Cost'!AD$410)\n+\n('BASE Rev & Cost'!AD$683*'BASE Rev & Cost'!AD$692)","v":606.26419323156392},{"$f":"SUM(\n'BASE Rev & Cost'!AE$250,\n'BASE Rev & Cost'!AE$290,\n'BASE Rev & Cost'!AE$330,\n'BASE Rev & Cost'!AE$370,\n'BASE Rev & Cost'!AE$410)\n+\n('BASE Rev & Cost'!AE$683*'BASE Rev & Cost'!AE$692)","v":562.28401145577504},{"$f":"SUM(\n'BASE Rev & Cost'!AF$250,\n'BASE Rev & Cost'!AF$290,\n'BASE Rev & Cost'!AF$330,\n'BASE Rev & Cost'!AF$370,\n'BASE Rev & Cost'!AF$410)\n+\n('BASE Rev & Cost'!AF$683*'BASE Rev & Cost'!AF$692)","v":521.49428098921044},{"$f":"SUM(\n'BASE Rev & Cost'!AG$250,\n'BASE Rev & Cost'!AG$290,\n'BASE Rev & Cost'!AG$330,\n'BASE Rev & Cost'!AG$370,\n'BASE Rev & Cost'!AG$410)\n+\n('BASE Rev & Cost'!AG$683*'BASE Rev & Cost'!AG$692)","v":483.6635571414314},{"$f":"SUM(\n'BASE Rev & Cost'!AH$250,\n'BASE Rev & Cost'!AH$290,\n'BASE Rev & Cost'!AH$330,\n'BASE Rev & Cost'!AH$370,\n'BASE Rev & Cost'!AH$410)\n+\n('BASE Rev & Cost'!AH$683*'BASE Rev & Cost'!AH$692)","v":448.57718489829932},{"$f":"SUM(\n'BASE Rev & Cost'!AI$250,\n'BASE Rev & Cost'!AI$290,\n'BASE Rev & Cost'!AI$330,\n'BASE Rev & Cost'!AI$370,\n'BASE Rev & Cost'!AI$410)\n+\n('BASE Rev & Cost'!AI$683*'BASE Rev & Cost'!AI$692)","v":416.0360809496392},{"$f":"SUM(\n'BASE Rev & Cost'!AJ$250,\n'BASE Rev & Cost'!AJ$290,\n'BASE Rev & Cost'!AJ$330,\n'BASE Rev & Cost'!AJ$370,\n'BASE Rev & Cost'!AJ$410)\n+\n('BASE Rev & Cost'!AJ$683*'BASE Rev & Cost'!AJ$692)","v":385.85560407218782},{"$f":"SUM(\n'BASE Rev & Cost'!AK$250,\n'BASE Rev & Cost'!AK$290,\n'BASE Rev & Cost'!AK$330,\n'BASE Rev & Cost'!AK$370,\n'BASE Rev & Cost'!AK$410)\n+\n('BASE Rev & Cost'!AK$683*'BASE Rev & Cost'!AK$692)","v":357.86450745827324},{"$f":"SUM(\n'BASE Rev & Cost'!AL$250,\n'BASE Rev & Cost'!AL$290,\n'BASE Rev & Cost'!AL$330,\n'BASE Rev & Cost'!AL$370,\n'BASE Rev & Cost'!AL$410)\n+\n('BASE Rev & Cost'!AL$683*'BASE Rev & Cost'!AL$692)","v":331.90396704564404},{"$f":"SUM(\n'BASE Rev & Cost'!AM$250,\n'BASE Rev & Cost'!AM$290,\n'BASE Rev & Cost'!AM$330,\n'BASE Rev & Cost'!AM$370,\n'BASE Rev & Cost'!AM$410)\n+\n('BASE Rev & Cost'!AM$683*'BASE Rev & Cost'!AM$692)","v":307.82668033510026},{"$f":"SUM(\n'BASE Rev & Cost'!AN$250,\n'BASE Rev & Cost'!AN$290,\n'BASE Rev & Cost'!AN$330,\n'BASE Rev & Cost'!AN$370,\n'BASE Rev & Cost'!AN$410)\n+\n('BASE Rev & Cost'!AN$683*'BASE Rev & Cost'!AN$692)","v":285.49603058253541},{"$f":"SUM(\n'BASE Rev & Cost'!AO$250,\n'BASE Rev & Cost'!AO$290,\n'BASE Rev & Cost'!AO$330,\n'BASE Rev & Cost'!AO$370,\n'BASE Rev & Cost'!AO$410)\n+\n('BASE Rev & Cost'!AO$683*'BASE Rev & Cost'!AO$692)","v":264.78531162293785}]
[null,null,"- Other Capital Expenditures",null,null,{"$f":"(F21/STB_CPE_Satellite/CPE_Satellite) - F21","v":2001.9425009654794},1857.6211189515905,2153.3001465447051,2198.6568411114795,2423.6164738073526,2503.4790450978985,2528.5138355488771,2553.7989739043655,2394.7966006372153,2245.4239157856618,2105.1205340131528,1973.3566979603863,1849.6317835736947,1733.4728611101232,1624.4333116069827,1522.0914983414361,1411.674519202985,1309.2675114068263,1214.2894081514135,1126.2012949243203,1044.5033516516221,968.73201667272599,898.45735644877925,833.28062608014397,772.83200679107733,716.76850754391512,664.77201887630576,616.54750791880133,571.82134435116075,530.33974779869163,491.86734785901092,456.18584858868883,423.09278987194227,392.40039864327792,363.93452344580987,337.53364627984087,313.04796613484467]
[null,null,"Free Cash Flow",null,null,{"$f":"F20-SUM(F21:F22)","v":3877.544423185147},4391.8242871305838,4366.2290792059102,4630.2369629670193,4634.7198167123233,4796.1960839434396,5000.8237740695486,5179.9947270948705,5571.674024115041,5929.8388826705414,6257.1644568332067,6556.2146819412428,6831.8704230723451,7091.4642231299676,7336.643811893663,7568.1311962786249,7805.0049861665639,8026.8789928155138,8234.6818836360726,8429.2871708237672,8611.5162780107748,8782.1414480440289,8941.8885009946534,9091.4394505252512,9231.4349859425874,9362.4768266097781,9485.1299548574461,9599.9247330936487,9707.3589104488237,9807.8995239881588,9901.9846992674775,9990.0253547878438,10072.406814712032,10149.49033403415,10221.61454023809,10289.09679533618,10352.234482043383]
[]
[]
[null,null,"Discounted Cash Flow"]
[null,null,"Free Cash Flow",null,null,{"$f":"F23","v":3877.544423185147},{"$f":"G23","v":4391.8242871305838},4366.2290792059102,4630.2369629670193,4634.7198167123233,4796.1960839434396,5000.8237740695486,5179.9947270948705,5571.674024115041,5929.8388826705414,6257.1644568332067,6556.2146819412428,6831.8704230723451,7091.4642231299676,7336.643811893663,7568.1311962786249,7805.0049861665639,8026.8789928155138,8234.6818836360726,8429.2871708237672,8611.5162780107748,8782.1414480440289,8941.8885009946534,9091.4394505252512,9231.4349859425874,9362.4768266097781,9485.1299548574461,9599.9247330936487,9707.3589104488237,9807.8995239881588,9901.9846992674775,9990.0253547878438,10072.406814712032,10149.49033403415,10221.61454023809,10289.09679533618,10352.234482043383]
[null,null,"Terminal Value",null,null,{"$f":"IF(F$6=Terminal_Year,F23*(1+Growth_Rate_Satellite)/(Discount_Rate_Satellite-Growth_Rate_Satellite),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,450679.1735717163]
[null,null,"Present Value Factor",null,null,{"$f":"IF(AND(F6>=Base_Year, F6<=Terminal_Year), (1/(1+Discount_Rate_Satellite))^(F6-Base_Year), 0)","v":0},1,0.96786682152535819,0.93676618420959956,0.90666490922338328,0.87753088387861344,0.84933302736993177,0.82204125761704594,0.7956264591725184,0.77006045216078056,0.74531596221523477,0.72136659138137327,0.6981867899548716,0.67575182922461452,0.65403777509157424,0.63302146253539915,0.61268047090147038,0.59299309998206584,0.573938346866111,0.55549588353282142,0.53764603516533238,0.52036975916118122,0.50364862481724859,0.48746479366748807,0.4718010004524662,0.4566405347004126,0.4419672229001283,0.42776541124673673,0.41401994894186678,0.40071617203045573,0.38783988775692579,0.37537735942404749,0.36331529173833482,0.35164081662634034,0.34034147950671734,0.32940522600340433,0.31882038908575722]
[null,null,"Discounted Cash Flow",null,null,{"$f":"(F23+F28)*F29","v":0},{"$f":"(G23+G28)*G29","v":4391.8242871305838},4225.9282609426155,4337.4494117848599,4202.1378218952941,4208.810188798031,4247.3647953740174,4258.1693799107343,4432.9712754701468,4566.3344112298546,4663.5645478836086,4729.4342374764683,4769.9216800725117,4792.0699206609852,4798.4421953702977,4790.7894785280751,4781.9741303128549,4759.8838571305942,4726.1997072624008,4682.4343245086247,4629.9475836342135,4569.9608302380984,4503.5698467951261,4431.7566558907529,4355.4002619796111,4275.2864242233109,4192.116544995165,4106.5157513895238,4019.0402404643974,3930.1839529118638,3840.384634334695,3750.0293382595441,3659.4594203942938,3568.9750694009163,3478.8394155720057,3389.2822552386174,146986.21289645415]
[]
[null,null,"INPV at Baseline",{"$f":"SUM(F30:AQ30)","v":298052.66503391881}]
[]
[]
[null,null,"Net PPE",null,null,{"$f":"Net_PPE_Satellite*F7","v":9815.1159494463482},{"$f":"F35+SUM(G21:G22)-G18","v":10468.468735964716},11225.816203972296,11999.116291424247,12851.538004581524,13732.048563714372,14621.364228438548,15519.573049809967,16361.858387874006,17151.607146286875,17892.009132904455,18586.06783209429,19236.610651349514,19846.298661787005,20417.635852037445,20952.977914868079,21449.484695162864,21909.973418158432,22337.05693931436,22733.158569895884,23100.525827065372,23441.243186501884,23757.243909908299,24050.321014516419,24322.137446832017,24574.235518346584,24808.045656754897,25024.894522333609,25226.012535533937,25412.540858500721,25585.537870131626,25745.985171416552,25894.793155132131,26032.80617149426,26160.807319079053,26279.522888196345,26389.626481927848]
[null,null,"Net PPE as % of Sales",null,null,{"$f":"F35/F7","v":0.25688775458063934},0.25874674206911369,0.26396921231532544,0.27016249409989823,0.27862095200378184,0.28807672501811959,0.29808043265158396,0.30861557271638962,0.31840077413872431,0.32755043423266939,0.33615030338247059,0.34426522864340831,0.35183685318696245,0.35869270897819011,0.3649076394950897,0.37054772035236244,0.37558287291596509,0.38008009585032393,0.38409843312368808,0.38769000233440215,0.39090087829551434,0.39377185389650154,0.3963390966712263,0.39863471653437188,0.40068725769015606,0.402522125674876,0.40416195879417782,0.40562695179636371,0.40693513843534207,0.4081026385808682,0.40914387469670455,0.41007176180237914,0.41089787443924436,0.41163259365834876,0.41228523662121946,0.41286417104258744,0.41337691639607477]
[]
[null,null,"Net Working Capital",null,null,{"$f":"Working_Capital_Satellite*F7","v":840.5715999983039},{"$f":"F38+G19","v":890.0839112003456},935.59379262902041,977.11771314089606,1014.7615750625812,1048.6965525684666,1079.1383056050415,1106.3298073088031,1130.5276675501939,1151.9916256629904,1170.9767831922309,1187.728118571069,1202.8456669512168,1217.2496391217755,1230.9635100168082,1244.0111996607477,1256.4168851202269,1268.2048348811859,1279.3992640596618,1290.0242088428229,1300.1034185736437,1309.6602639318887,1318.7176597204138,1327.2980008346547,1335.42311007074,1343.1141965107861,1350.3918233099919,1357.2758837971148,1363.7855848860936,1369.9394368807325,1375.755248835525,1381.250128713149,1386.4404876524636,1391.342047729649,1395.9698526593256,1400.3382809419966,1404.4610610190455]
[null,null,"Return on Invested Capital (ROIC)",null,null,{"$f":"F13/(F35+F38)","v":0.4299729276289167},0.44853332489703768,0.42504005950681228,0.41961796997612943,0.39843257100125951,0.38635681595586063,0.37709501202223522,0.36722186473956708,0.36805483265812489,0.36829104938242097,0.36807201305516818,0.36750782371987556,0.36681654707198375,0.36629897752816587,0.36592181972401938,0.36565864437175433,0.36615667616300718,0.36668782044841902,0.3672422212411105,0.36781195179552179,0.36839061216085767,0.36897302238390561,0.3695549857363577,0.37013310391986237,0.37070463134638831,0.37126735914082809,0.37181952199848434,0.37235972279508311,0.37288687111632357,0.37340013279778828,0.3738988882458823,0.37438269781594125,0.37485127290318226,0.37530445168972093,0.37574217871063831,0.37616448757139009,0.37657148628028747]
[null,null,"Weighted Average Cost of Capital (WACC)",null,null,{"$f":"Discount_Rate_Satellite","v":3.32E-2},3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2]
[null,null,"Return on Sales (EBIT/Sales)",null,null,{"$f":"F10/F7","v":0.19322712629635713},0.20291164801509784,0.19586041944844779,0.1975495656398315,0.19300635857192819,0.19304354495760867,0.19449455643010194,0.19563627043725212,0.20188339569553415,0.20744288687241877,0.2124201235993417,0.21690013251448961,0.22096758445713033,0.22470244761718269,0.22813564633720571,0.23129478553836524,0.23458063742142179,0.23757820529082788,0.24031531943567414,0.24281680516083726,0.24510484635050475,0.24719930026164541,0.24911797069454128,0.25087684555785117,0.25249030390683136,0.2539712967510816,0.25533150527477938,0.25658147956527377,0.25773076048675453,0.25878798694946137,0.25976099049927298,0.26065687887736194,0.26148210996663801,0.26224255734401614,0.26294356848947598,0.26359001655968728,0.26418634651174894]
[]
[null,null,"This tab computes key parameters from an income statement based on unit sales, revenues and COGS, and initial financial inputs (parameters as a % of revenue).  It also computes an INPV based on a discounted cash flow model."]

{"sheet":"Satellite Standards Case DCF","index":27,"n_rows":43,"n_cols":42,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Satellite Television - Standards Case DCF",null,null,"Navigation",null,null,null,null,null,null,{"$f":"M7/L7-1","v":2.5197420536857029E-2},{"$f":"N7/M7-1","v":2.187219406141927E-2},1.8985787547604271E-2,1.6480291268015312E-2,1.4305437664760445E-2,1.2728121986650853E-2,1.1974912963744977E-2,1.1266276410586418E-2,1.05995746728198E-2,9.9723261839301802E-3,9.3821962284683647E-3,8.8269882518818843E-3,8.304635684600159E-3,7.8131942499450879E-3,7.3508347272326358E-3,6.9158361431329585E-3,6.5065793659424553E-3,6.1215410789257074E-3,5.7592881102968008E-3,5.4184720987329182E-3,5.0978244745656376E-3,4.7961517379704333E-3,4.5123310165746666E-3,4.2453058859555082E-3,3.9940824374649075E-3,3.7577255787482056E-3,3.5353555531869585E-3,3.3261446653094495E-3,3.1293141999801932E-3,2.9441315239024934E-3]
[]
[]
[null,null,null,null,null,{"$f":"IF(F6=Announcement_Year,\"Ancmt Yr\",\nIF(F6=Base_Year,\"Base Yr\",\nIF(F6=Standard_Year,\"Std Yr\",\nIF(F6=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," ","Term Yr"]
[null,null,"Industry Income Statement",null,null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G6,0,-1)+1","v":2012},{"$f":"OFFSET(H6,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Revenues",null,null,{"$f":"'Satellite Base Case DCF'!F7","v":38207.799999922907},{"$f":"'Satellite Base Case DCF'!G7","v":40458.359600015712},{"$f":"'Satellite Base Case DCF'!H7","v":42526.990574046387},{"$f":"'Satellite Base Case DCF'!I7","v":44414.441506404371},{"$f":"'Satellite Base Case DCF'!J7","v":46125.526139208239},{"$f":"'Satellite Base Case DCF'!K7","v":47668.025116748489},{"$f":"'Satellite Base Case DCF'!L7","v":49051.741163865532},{"$f":"'Satellite Base Case DCF'!M7","v":50287.718514036511},{"$f":"'Satellite Base Case DCF'!N7","v":51387.621252281548},{"$f":"'Satellite Base Case DCF'!O7","v":52363.255711954116},{"$f":"'Satellite Base Case DCF'!P7","v":53226.217417828688},{"$f":"'Satellite Base Case DCF'!Q7","v":53987.641753230426},{"$f":"'Satellite Base Case DCF'!R7","v":54674.803043237145},{"$f":"'Satellite Base Case DCF'!S7","v":55329.529050989811},{"$f":"'Satellite Base Case DCF'!T7","v":55952.886818945837},{"$f":"'Satellite Base Case DCF'!U7","v":56545.96362094309},{"$f":"'Satellite Base Case DCF'!V7","v":57109.858414555783},{"$f":"'Satellite Base Case DCF'!W7","v":57645.674312781193},{"$f":"'Satellite Base Case DCF'!X7","v":58154.512002711919},{"$f":"'Satellite Base Case DCF'!Y7","v":58637.46403831015},{"$f":"'Satellite Base Case DCF'!Z7","v":59095.609935165638},{"$f":"'Satellite Base Case DCF'!AA7","v":59530.011996904046},{"$f":"'Satellite Base Case DCF'!AB7","v":59941.711805473373},{"$f":"'Satellite Base Case DCF'!AC7","v":60331.727310666138},{"$f":"'Satellite Base Case DCF'!AD7","v":60701.050457760924},{"$f":"'Satellite Base Case DCF'!AE7","v":61050.645295944836},{"$f":"'Satellite Base Case DCF'!AF7","v":61381.446514090552},{"$f":"'Satellite Base Case DCF'!AG7","v":61694.358354414326},{"$f":"'Satellite Base Case DCF'!AH7","v":61990.253858458818},{"$f":"'Satellite Base Case DCF'!AI7","v":62269.974403669679},{"$f":"'Satellite Base Case DCF'!AJ7","v":62534.329492523881},{"$f":"'Satellite Base Case DCF'!AK7","v":62784.096759688611},{"$f":"'Satellite Base Case DCF'!AL7","v":63020.022166021095},{"$f":"'Satellite Base Case DCF'!AM7","v":63242.820351347706},{"$f":"'Satellite Base Case DCF'!AN7","v":63453.175120878463},{"$f":"'Satellite Base Case DCF'!AO7","v":63651.740042818055},{"$f":"'Satellite Base Case DCF'!AP7","v":63839.139137229366}]
[null,null,"- Operating Costs including SG&A",null,null,{"$f":"F7*SGA_Satellite","v":27833.88414264211},29473.387468277724,30980.358161831577,32355.341557271251,33601.844402968054,34725.534796842752,35733.553896132646,36633.94728092994,37435.212085094245,38145.949068541355,38774.605419885789,39329.293120695649,39829.88116118461,40306.840521446109,40760.948527998145,41192.997245655628,41603.787250683039,41994.122146516405,42364.803769351791,42716.628030505839,43050.381343010828,43366.837581207641,43666.755523965134,43950.87673443502,44219.923831819666,44474.599113382494,44715.583487780685,44943.535683679183,45159.091700458994,45362.864470619315,45555.443706160237,45737.395903797929,45909.264486290966,46071.570059435304,46224.810766410927,46369.462723133649,46505.980520083256]
[null,null,"- Depreciation",null,null,{"$f":"(Depreciation_Satellite/Capex_Satellite)*SUM(F21:F22)","v":2991.1324611897412},2775.4997093113438,3217.2782005019021,3285.046321407232,3621.1618988973119,3740.4857702402837,3777.890627942686,4068.2842525525534,3794.4133899987692,3538.8680659488227,3300.4307429242931,3077.9640931993263,2870.4057687623263,2676.7635079802994,2496.1105576380141,2327.5813903466037,2158.7318132344553,2002.1310794105354,1856.8906218765385,1722.1863328889569,1597.2538878957787,1481.384408688534,1373.9204411619926,1274.2522248589778,1181.8142331333211,1096.0819642995496,1016.5689655619751,942.82407283669295,874.42885080498445,810.99521867274927,752.16324816430813,697.59912125619144,646.99323606290341,600.05845012728719,556.52845114775619,516.15624589774598,478.71275876338194]
[null,null,"Earnings Before Interest and Taxes (EBIT)",null,null,{"$f":"F7-SUM(F8:F9)","v":7382.7833960910575},8209.4724224266429,8329.3542117129109,8774.0536277258871,8902.5198373428721,9202.0045496654566,9540.2966397901982,9585.4869805540147,10157.995777188531,10678.438577463938,11151.181255018608,11580.38453933545,11974.516113290207,12345.925021563402,12695.827733309678,13025.384984940858,13347.339350638285,13649.42108685425,13932.817611483588,14198.649674915352,14447.974704259032,14681.790007007869,14901.035840346245,15106.598351372137,15299.312392807937,15479.964218262794,15649.294060747896,15807.998597898448,15956.733307194838,16096.114714377618,16226.722538199334,16349.101734634489,16463.764443667227,16571.191841785112,16671.835903319778,16766.121073786664,16854.445858382729]
[null,null,"EBIT/Revenues",null,null,{"$f":"F10/F7","v":0.19322712629635713},0.20291164801509784,0.19586041944844779,0.1975495656398315,0.19300635857192819,0.19304354495760867,0.19449455643010194,0.19061288250486996,0.19767398314311987,0.20392999694681196,0.20950542413114256,0.21450065539568638,0.21901342934551937,0.22313446785686206,0.22690210380728429,0.2303503937479387,0.23371340292513146,0.23678135869819988,0.2395827448579374,0.24214296964887189,0.24448473786986957,0.24662837305948163,0.24859209708097807,0.25039227326583469,0.25204361831355826,0.25355938734510014,0.25495153583836588,0.25623086161438879,0.25740712957279621,0.25848918147987943,0.25948503277930363,0.26040195811388422,0.26124656700841498,0.26202487096121385,0.26274234302002836,0.2634039707713916,0.26401430354742433]
[null,null,"- Taxes",null,null,{"$f":"IF(F10<0,0,F10*Tax_Rate_Satellite)","v":2801.1262245573434},3114.7830375756494,3160.2677830707453,3328.9926567950401,3377.7344455515877,3491.3629290832823,3619.7154479598967,3636.8612643571691,3854.0787171801521,4051.5416384146247,4230.9064985928289,4393.7519338256443,4543.2906956312891,4684.2081758256963,4816.9659189873291,4942.0043239506804,5064.1580928589328,5178.7719218007887,5286.2963329203067,5387.1565538230579,5481.7537864200331,5570.4664224401213,5653.6512079661634,5731.6443589944538,5804.7626297528868,5873.304335319338,5937.55032994466,5997.7649423906951,6054.1968695325122,6107.080029436961,6156.6343751100412,6203.0666700973579,6246.5712271212642,6287.3306109416399,6325.5163066319647,6361.2893544666731,6394.8009526183141]
[null,null,"Net Operating Profit after Taxes (NOPAT)",null,null,{"$f":"F10-F12","v":4581.6571715337141},{"$f":"G10-G12","v":5094.6893848509935},5169.0864286421656,5445.0609709308465,5524.7853917912844,5710.6416205821743,5920.5811918303016,5948.625716196846,6303.9170600083789,6626.896939049313,6920.2747564257788,7186.6326055098052,7431.2254176589176,7661.7168457377056,7878.8618143223484,8083.3806609901776,8283.1812577793535,8470.6491650534626,8646.5212785632812,8811.493121092295,8966.2209178389985,9111.3235845677482,9247.3846323800826,9374.9539923776829,9494.549763055049,9606.6598829434552,9711.7437308032349,9810.2336555077527,9902.5364376623256,9989.034684940656,10070.088163089293,10146.035064537131,10217.193216545962,10283.861230843471,10346.319596687812,10404.831719319991,10459.644905764415]
[]
[]
[null,null,"Cash Flow Statement "]
[null,null,"NOPAT",null,null,{"$f":"F13","v":4581.6571715337141},{"$f":"G13","v":5094.6893848509935},5169.0864286421656,5445.0609709308465,5524.7853917912844,5710.6416205821743,5920.5811918303016,5948.625716196846,6303.9170600083789,6626.896939049313,6920.2747564257788,7186.6326055098052,7431.2254176589176,7661.7168457377056,7878.8618143223484,8083.3806609901776,8283.1812577793535,8470.6491650534626,8646.5212785632812,8811.493121092295,8966.2209178389985,9111.3235845677482,9247.3846323800826,9374.9539923776829,9494.549763055049,9606.6598829434552,9711.7437308032349,9810.2336555077527,9902.5364376623256,9989.034684940656,10070.088163089293,10146.035064537131,10217.193216545962,10283.861230843471,10346.319596687812,10404.831719319991,10459.644905764415]
[null,null,"+ Depreciation",null,null,{"$f":"F9","v":2991.1324611897412},{"$f":"G9","v":2775.4997093113438},3217.2782005019021,3285.046321407232,3621.1618988973119,3740.4857702402837,3777.890627942686,4068.2842525525534,3794.4133899987692,3538.8680659488227,3300.4307429242931,3077.9640931993263,2870.4057687623263,2676.7635079802994,2496.1105576380141,2327.5813903466037,2158.7318132344553,2002.1310794105354,1856.8906218765385,1722.1863328889569,1597.2538878957787,1481.384408688534,1373.9204411619926,1274.2522248589778,1181.8142331333211,1096.0819642995496,1016.5689655619751,942.82407283669295,874.42885080498445,810.99521867274927,752.16324816430813,697.59912125619144,646.99323606290341,600.05845012728719,556.52845114775619,516.15624589774598,478.71275876338194]
[null,null,"- Change in Working Capital",null,null,{"$f":"IF(F$6<Base_Year,0,Working_Capital_Satellite*(INDEX(Revenue_STANDARDS_Satellite,0,MATCH(F$6,DATES,0))-INDEX(Revenue_STANDARDS_Satellite,0,MATCH(F$6-1,DATES,0))))","v":0},49.512311202041715,45.509881428674852,41.523920511875652,37.643861921685094,33.934977505885499,30.441753036574941,27.191501703761531,24.197860241390806,21.463958112796504,18.985157529240574,16.751335378838235,15.117548380147825,14.403972170558655,13.713870895032567,13.047689643939563,12.405685459479253,11.787949760959018,11.19442917847597,10.624944783161087,10.079209730820715,9.5568453582449866,9.0573957885251861,8.580341114240829,8.1251092360853061,7.6910864400460559,7.2776267992057546,6.8840604871230164,6.5097010889788356,6.1538519946389423,5.8158119547924283,5.4948798776240722,5.1903589393146534,4.9015600771854224,4.627804929676655,4.3684282826710401,4.1227800770488248]
[null,null,"Cash Flows from Operations",null,null,{"$f":"F17+F18-F19","v":7572.7896327234557},{"$f":"G17+G18-G19","v":7820.676782960295},8340.8547477153916,8688.583371826202,9108.3034287669125,9417.1924133165721,9668.0300667364118,9989.718467045639,10074.132589765757,10144.301046885339,10201.72034182083,10247.845363330292,10286.513638041097,10324.076381547446,10361.258501065329,10397.914361692841,10429.507385554329,10460.992294703039,10492.217471261343,10523.054509198091,10553.395596003957,10583.151147898037,10612.24767775355,10640.62587612242,10668.238886952286,10695.05076080296,10721.035069566005,10746.173667857322,10770.455587378332,10793.876051618767,10816.435599298809,10838.139305915698,10858.99609366955,10879.018120893574,10898.220242905893,10916.619536935066,10934.234884450749]
[null,null,"- Set-top Box Capital Expenditure",null,null,{"$f":"SUM(\n'STANDARDS Rev & Cost'!E$250,\n'STANDARDS Rev & Cost'!E$290,\n'STANDARDS Rev & Cost'!E$330,\n'STANDARDS Rev & Cost'!E$370,\n'STANDARDS Rev & Cost'!E$410)\n+\n('STANDARDS Rev & Cost'!E$683*'STANDARDS Rev & Cost'!E$692)","v":1693.3027085728293},{"$f":"SUM(\n'STANDARDS Rev & Cost'!F$250,\n'STANDARDS Rev & Cost'!F$290,\n'STANDARDS Rev & Cost'!F$330,\n'STANDARDS Rev & Cost'!F$370,\n'STANDARDS Rev & Cost'!F$410)\n+\n('STANDARDS Rev & Cost'!F$683*'STANDARDS Rev & Cost'!F$692)","v":1571.2313768781207},{"$f":"SUM(\n'STANDARDS Rev & Cost'!G$250,\n'STANDARDS Rev & Cost'!G$290,\n'STANDARDS Rev & Cost'!G$330,\n'STANDARDS Rev & Cost'!G$370,\n'STANDARDS Rev & Cost'!G$410)\n+\n('STANDARDS Rev & Cost'!G$683*'STANDARDS Rev & Cost'!G$692)","v":1821.3255219647758},{"$f":"SUM(\n'STANDARDS Rev & Cost'!H$250,\n'STANDARDS Rev & Cost'!H$290,\n'STANDARDS Rev & Cost'!H$330,\n'STANDARDS Rev & Cost'!H$370,\n'STANDARDS Rev & Cost'!H$410)\n+\n('STANDARDS Rev & Cost'!H$683*'STANDARDS Rev & Cost'!H$692)","v":1859.6895677477037},{"$f":"SUM(\n'STANDARDS Rev & Cost'!I$250,\n'STANDARDS Rev & Cost'!I$290,\n'STANDARDS Rev & Cost'!I$330,\n'STANDARDS Rev & Cost'!I$370,\n'STANDARDS Rev & Cost'!I$410)\n+\n('STANDARDS Rev & Cost'!I$683*'STANDARDS Rev & Cost'!I$692)","v":2049.9671382472366},{"$f":"SUM(\n'STANDARDS Rev & Cost'!J$250,\n'STANDARDS Rev & Cost'!J$290,\n'STANDARDS Rev & Cost'!J$330,\n'STANDARDS Rev & Cost'!J$370,\n'STANDARDS Rev & Cost'!J$410)\n+\n('STANDARDS Rev & Cost'!J$683*'STANDARDS Rev & Cost'!J$692)","v":2117.517284275234},{"$f":"SUM(\n'STANDARDS Rev & Cost'!K$250,\n'STANDARDS Rev & Cost'!K$290,\n'STANDARDS Rev & Cost'!K$330,\n'STANDARDS Rev & Cost'!K$370,\n'STANDARDS Rev & Cost'!K$410)\n+\n('STANDARDS Rev & Cost'!K$683*'STANDARDS Rev & Cost'!K$692)","v":2138.6924571179861},{"$f":"SUM(\n'STANDARDS Rev & Cost'!L$250,\n'STANDARDS Rev & Cost'!L$290,\n'STANDARDS Rev & Cost'!L$330,\n'STANDARDS Rev & Cost'!L$370,\n'STANDARDS Rev & Cost'!L$410)\n+\n('STANDARDS Rev & Cost'!L$683*'STANDARDS Rev & Cost'!L$692)","v":2472.1596188171916},{"$f":"SUM(\n'STANDARDS Rev & Cost'!M$250,\n'STANDARDS Rev & Cost'!M$290,\n'STANDARDS Rev & Cost'!M$330,\n'STANDARDS Rev & Cost'!M$370,\n'STANDARDS Rev & Cost'!M$410)\n+\n('STANDARDS Rev & Cost'!M$683*'STANDARDS Rev & Cost'!M$692)","v":2292.8219131961418},{"$f":"SUM(\n'STANDARDS Rev & Cost'!N$250,\n'STANDARDS Rev & Cost'!N$290,\n'STANDARDS Rev & Cost'!N$330,\n'STANDARDS Rev & Cost'!N$370,\n'STANDARDS Rev & Cost'!N$410)\n+\n('STANDARDS Rev & Cost'!N$683*'STANDARDS Rev & Cost'!N$692)","v":2126.493890450186},{"$f":"SUM(\n'STANDARDS Rev & Cost'!O$250,\n'STANDARDS Rev & Cost'!O$290,\n'STANDARDS Rev & Cost'!O$330,\n'STANDARDS Rev & Cost'!O$370,\n'STANDARDS Rev & Cost'!O$410)\n+\n('STANDARDS Rev & Cost'!O$683*'STANDARDS Rev & Cost'!O$692)","v":1972.2317900470664},{"$f":"SUM(\n'STANDARDS Rev & Cost'!P$250,\n'STANDARDS Rev & Cost'!P$290,\n'STANDARDS Rev & Cost'!P$330,\n'STANDARDS Rev & Cost'!P$370,\n'STANDARDS Rev & Cost'!P$410)\n+\n('STANDARDS Rev & Cost'!P$683*'STANDARDS Rev & Cost'!P$692)","v":1829.1603146100711},{"$f":"SUM(\n'STANDARDS Rev & Cost'!Q$250,\n'STANDARDS Rev & Cost'!Q$290,\n'STANDARDS Rev & Cost'!Q$330,\n'STANDARDS Rev & Cost'!Q$370,\n'STANDARDS Rev & Cost'!Q$410)\n+\n('STANDARDS Rev & Cost'!Q$683*'STANDARDS Rev & Cost'!Q$692)","v":1696.4676634000346},{"$f":"SUM(\n'STANDARDS Rev & Cost'!R$250,\n'STANDARDS Rev & Cost'!R$290,\n'STANDARDS Rev & Cost'!R$330,\n'STANDARDS Rev & Cost'!R$370,\n'STANDARDS Rev & Cost'!R$410)\n+\n('STANDARDS Rev & Cost'!R$683*'STANDARDS Rev & Cost'!R$692)","v":1573.4009260831176},{"$f":"SUM(\n'STANDARDS Rev & Cost'!S$250,\n'STANDARDS Rev & Cost'!S$290,\n'STANDARDS Rev & Cost'!S$330,\n'STANDARDS Rev & Cost'!S$370,\n'STANDARDS Rev & Cost'!S$410)\n+\n('STANDARDS Rev & Cost'!S$683*'STANDARDS Rev & Cost'!S$692)","v":1459.2618106481746},{"$f":"SUM(\n'STANDARDS Rev & Cost'!T$250,\n'STANDARDS Rev & Cost'!T$290,\n'STANDARDS Rev & Cost'!T$330,\n'STANDARDS Rev & Cost'!T$370,\n'STANDARDS Rev & Cost'!T$410)\n+\n('STANDARDS Rev & Cost'!T$683*'STANDARDS Rev & Cost'!T$692)","v":1353.4026812335162},{"$f":"SUM(\n'STANDARDS Rev & Cost'!U$250,\n'STANDARDS Rev & Cost'!U$290,\n'STANDARDS Rev & Cost'!U$330,\n'STANDARDS Rev & Cost'!U$370,\n'STANDARDS Rev & Cost'!U$410)\n+\n('STANDARDS Rev & Cost'!U$683*'STANDARDS Rev & Cost'!U$692)","v":1255.222883381336},{"$f":"SUM(\n'STANDARDS Rev & Cost'!V$250,\n'STANDARDS Rev & Cost'!V$290,\n'STANDARDS Rev & Cost'!V$330,\n'STANDARDS Rev & Cost'!V$370,\n'STANDARDS Rev & Cost'!V$410)\n+\n('STANDARDS Rev & Cost'!V$683*'STANDARDS Rev & Cost'!V$692)","v":1164.1653358689505},{"$f":"SUM(\n'STANDARDS Rev & Cost'!W$250,\n'STANDARDS Rev & Cost'!W$290,\n'STANDARDS Rev & Cost'!W$330,\n'STANDARDS Rev & Cost'!W$370,\n'STANDARDS Rev & Cost'!W$410)\n+\n('STANDARDS Rev & Cost'!W$683*'STANDARDS Rev & Cost'!W$692)","v":1079.7133697785951},{"$f":"SUM(\n'STANDARDS Rev & Cost'!X$250,\n'STANDARDS Rev & Cost'!X$290,\n'STANDARDS Rev & Cost'!X$330,\n'STANDARDS Rev & Cost'!X$370,\n'STANDARDS Rev & Cost'!X$410)\n+\n('STANDARDS Rev & Cost'!X$683*'STANDARDS Rev & Cost'!X$692)","v":1001.3877968703586},{"$f":"SUM(\n'STANDARDS Rev & Cost'!Y$250,\n'STANDARDS Rev & Cost'!Y$290,\n'STANDARDS Rev & Cost'!Y$330,\n'STANDARDS Rev & Cost'!Y$370,\n'STANDARDS Rev & Cost'!Y$410)\n+\n('STANDARDS Rev & Cost'!Y$683*'STANDARDS Rev & Cost'!Y$692)","v":928.74419062394168},{"$f":"SUM(\n'STANDARDS Rev & Cost'!Z$250,\n'STANDARDS Rev & Cost'!Z$290,\n'STANDARDS Rev & Cost'!Z$330,\n'STANDARDS Rev & Cost'!Z$370,\n'STANDARDS Rev & Cost'!Z$410)\n+\n('STANDARDS Rev & Cost'!Z$683*'STANDARDS Rev & Cost'!Z$692)","v":861.3703645216184},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AA$250,\n'STANDARDS Rev & Cost'!AA$290,\n'STANDARDS Rev & Cost'!AA$330,\n'STANDARDS Rev & Cost'!AA$370,\n'STANDARDS Rev & Cost'!AA$410)\n+\n('STANDARDS Rev & Cost'!AA$683*'STANDARDS Rev & Cost'!AA$692)","v":798.88403326393711},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AB$250,\n'STANDARDS Rev & Cost'!AB$290,\n'STANDARDS Rev & Cost'!AB$330,\n'STANDARDS Rev & Cost'!AB$370,\n'STANDARDS Rev & Cost'!AB$410)\n+\n('STANDARDS Rev & Cost'!AB$683*'STANDARDS Rev & Cost'!AB$692)","v":740.9306436476985},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AC$250,\n'STANDARDS Rev & Cost'!AC$290,\n'STANDARDS Rev & Cost'!AC$330,\n'STANDARDS Rev & Cost'!AC$370,\n'STANDARDS Rev & Cost'!AC$410)\n+\n('STANDARDS Rev & Cost'!AC$683*'STANDARDS Rev & Cost'!AC$692)","v":687.1813627983978},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AD$250,\n'STANDARDS Rev & Cost'!AD$290,\n'STANDARDS Rev & Cost'!AD$330,\n'STANDARDS Rev & Cost'!AD$370,\n'STANDARDS Rev & Cost'!AD$410)\n+\n('STANDARDS Rev & Cost'!AD$683*'STANDARDS Rev & Cost'!AD$692)","v":637.33121234218504},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AE$250,\n'STANDARDS Rev & Cost'!AE$290,\n'STANDARDS Rev & Cost'!AE$330,\n'STANDARDS Rev & Cost'!AE$370,\n'STANDARDS Rev & Cost'!AE$410)\n+\n('STANDARDS Rev & Cost'!AE$683*'STANDARDS Rev & Cost'!AE$692)","v":591.09733793046132},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AF$250,\n'STANDARDS Rev & Cost'!AF$290,\n'STANDARDS Rev & Cost'!AF$330,\n'STANDARDS Rev & Cost'!AF$370,\n'STANDARDS Rev & Cost'!AF$410)\n+\n('STANDARDS Rev & Cost'!AF$683*'STANDARDS Rev & Cost'!AF$692)","v":548.21740429823171},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AG$250,\n'STANDARDS Rev & Cost'!AG$290,\n'STANDARDS Rev & Cost'!AG$330,\n'STANDARDS Rev & Cost'!AG$370,\n'STANDARDS Rev & Cost'!AG$410)\n+\n('STANDARDS Rev & Cost'!AG$683*'STANDARDS Rev & Cost'!AG$692)","v":508.44810674963281},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AH$250,\n'STANDARDS Rev & Cost'!AH$290,\n'STANDARDS Rev & Cost'!AH$330,\n'STANDARDS Rev & Cost'!AH$370,\n'STANDARDS Rev & Cost'!AH$410)\n+\n('STANDARDS Rev & Cost'!AH$683*'STANDARDS Rev & Cost'!AH$692)","v":471.56379062465987},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AI$250,\n'STANDARDS Rev & Cost'!AI$290,\n'STANDARDS Rev & Cost'!AI$330,\n'STANDARDS Rev & Cost'!AI$370,\n'STANDARDS Rev & Cost'!AI$410)\n+\n('STANDARDS Rev & Cost'!AI$683*'STANDARDS Rev & Cost'!AI$692)","v":437.35517091382849},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AJ$250,\n'STANDARDS Rev & Cost'!AJ$290,\n'STANDARDS Rev & Cost'!AJ$330,\n'STANDARDS Rev & Cost'!AJ$370,\n'STANDARDS Rev & Cost'!AJ$410)\n+\n('STANDARDS Rev & Cost'!AJ$683*'STANDARDS Rev & Cost'!AJ$692)","v":405.62814475573816},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AK$250,\n'STANDARDS Rev & Cost'!AK$290,\n'STANDARDS Rev & Cost'!AK$330,\n'STANDARDS Rev & Cost'!AK$370,\n'STANDARDS Rev & Cost'!AK$410)\n+\n('STANDARDS Rev & Cost'!AK$683*'STANDARDS Rev & Cost'!AK$692)","v":376.20269007954641},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AL$250,\n'STANDARDS Rev & Cost'!AL$290,\n'STANDARDS Rev & Cost'!AL$330,\n'STANDARDS Rev & Cost'!AL$370,\n'STANDARDS Rev & Cost'!AL$410)\n+\n('STANDARDS Rev & Cost'!AL$683*'STANDARDS Rev & Cost'!AL$692)","v":348.91184414314495},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AM$250,\n'STANDARDS Rev & Cost'!AM$290,\n'STANDARDS Rev & Cost'!AM$330,\n'STANDARDS Rev & Cost'!AM$370,\n'STANDARDS Rev & Cost'!AM$410)\n+\n('STANDARDS Rev & Cost'!AM$683*'STANDARDS Rev & Cost'!AM$692)","v":323.60075617117212},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AN$250,\n'STANDARDS Rev & Cost'!AN$290,\n'STANDARDS Rev & Cost'!AN$330,\n'STANDARDS Rev & Cost'!AN$370,\n'STANDARDS Rev & Cost'!AN$410)\n+\n('STANDARDS Rev & Cost'!AN$683*'STANDARDS Rev & Cost'!AN$692)","v":300.12580871743899},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AO$250,\n'STANDARDS Rev & Cost'!AO$290,\n'STANDARDS Rev & Cost'!AO$330,\n'STANDARDS Rev & Cost'!AO$370,\n'STANDARDS Rev & Cost'!AO$410)\n+\n('STANDARDS Rev & Cost'!AO$683*'STANDARDS Rev & Cost'!AO$692)","v":278.35380276630252}]
[null,null,"- Other Capital Expenditures",null,null,{"$f":"'Satellite Base Case DCF'!F22","v":2001.9425009654794},{"$f":"'Satellite Base Case DCF'!G22","v":1857.6211189515905},{"$f":"'Satellite Base Case DCF'!H22","v":2153.3001465447051},{"$f":"'Satellite Base Case DCF'!I22","v":2198.6568411114795},{"$f":"'Satellite Base Case DCF'!J22","v":2423.6164738073526},{"$f":"'Satellite Base Case DCF'!K22","v":2503.4790450978985},{"$f":"'Satellite Base Case DCF'!L22","v":2528.5138355488771},{"$f":"'Satellite Base Case DCF'!M22","v":2553.7989739043655},{"$f":"'Satellite Base Case DCF'!N22","v":2394.7966006372153},{"$f":"'Satellite Base Case DCF'!O22","v":2245.4239157856618},{"$f":"'Satellite Base Case DCF'!P22","v":2105.1205340131528},{"$f":"'Satellite Base Case DCF'!Q22","v":1973.3566979603863},{"$f":"'Satellite Base Case DCF'!R22","v":1849.6317835736947},{"$f":"'Satellite Base Case DCF'!S22","v":1733.4728611101232},{"$f":"'Satellite Base Case DCF'!T22","v":1624.4333116069827},{"$f":"'Satellite Base Case DCF'!U22","v":1522.0914983414361},{"$f":"'Satellite Base Case DCF'!V22","v":1411.674519202985},{"$f":"'Satellite Base Case DCF'!W22","v":1309.2675114068263},{"$f":"'Satellite Base Case DCF'!X22","v":1214.2894081514135},{"$f":"'Satellite Base Case DCF'!Y22","v":1126.2012949243203},{"$f":"'Satellite Base Case DCF'!Z22","v":1044.5033516516221},{"$f":"'Satellite Base Case DCF'!AA22","v":968.73201667272599},{"$f":"'Satellite Base Case DCF'!AB22","v":898.45735644877925},{"$f":"'Satellite Base Case DCF'!AC22","v":833.28062608014397},{"$f":"'Satellite Base Case DCF'!AD22","v":772.83200679107733},{"$f":"'Satellite Base Case DCF'!AE22","v":716.76850754391512},{"$f":"'Satellite Base Case DCF'!AF22","v":664.77201887630576},{"$f":"'Satellite Base Case DCF'!AG22","v":616.54750791880133},{"$f":"'Satellite Base Case DCF'!AH22","v":571.82134435116075},{"$f":"'Satellite Base Case DCF'!AI22","v":530.33974779869163},{"$f":"'Satellite Base Case DCF'!AJ22","v":491.86734785901092},{"$f":"'Satellite Base Case DCF'!AK22","v":456.18584858868883},{"$f":"'Satellite Base Case DCF'!AL22","v":423.09278987194227},{"$f":"'Satellite Base Case DCF'!AM22","v":392.40039864327792},{"$f":"'Satellite Base Case DCF'!AN22","v":363.93452344580987},{"$f":"'Satellite Base Case DCF'!AO22","v":337.53364627984087},{"$f":"'Satellite Base Case DCF'!AP22","v":313.04796613484467}]
[null,null,"Free Cash Flow",null,null,{"$f":"F20-SUM(F21:F22)","v":3877.544423185147},4391.8242871305838,4366.2290792059102,4630.2369629670193,4634.7198167123233,4796.1960839434396,5000.8237740695486,4963.7598743240815,5386.5140759324004,5772.3832406494912,6124.3680177606111,6445.3283507598353,6740.4141910673679,7017.2025943542048,7277.5633788101723,7522.4201821178885,7762.6099829700079,7987.5594474272621,8198.2146933313343,8395.4654174034113,8580.1480537283933,8753.0487667036923,8914.9062880408346,9066.4146063945773,9208.2255173628109,9340.9510409168597,9465.1657127592389,9581.4087556402883,9690.186136277538,9791.9725131954146,9887.2130805259694,9976.3253125712708,10059.700613718062,10137.70587810715,10210.68496328891,10278.960081937787,10342.833115549602]
[]
[]
[null,null,"Discounted Cash Flow"]
[null,null,"Free Cash Flow",null,null,{"$f":"F23","v":3877.544423185147},{"$f":"G23","v":4391.8242871305838},4366.2290792059102,4630.2369629670193,4634.7198167123233,4796.1960839434396,5000.8237740695486,4963.7598743240815,5386.5140759324004,5772.3832406494912,6124.3680177606111,6445.3283507598353,6740.4141910673679,7017.2025943542048,7277.5633788101723,7522.4201821178885,7762.6099829700079,7987.5594474272621,8198.2146933313343,8395.4654174034113,8580.1480537283933,8753.0487667036923,8914.9062880408346,9066.4146063945773,9208.2255173628109,9340.9510409168597,9465.1657127592389,9581.4087556402883,9690.186136277538,9791.9725131954146,9887.2130805259694,9976.3253125712708,10059.700613718062,10137.70587810715,10210.68496328891,10278.960081937787,10342.833115549602]
[null,null,"Terminal Value",null,null,{"$f":"IF(F$6=Terminal_Year,F23*(1+Growth_Rate_Satellite)/(Discount_Rate_Satellite-Growth_Rate_Satellite),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,450269.88994418527]
[null,null,"Present Value Factor",null,null,{"$f":"IF(AND(F6>=Base_Year, F6<=Terminal_Year), (1/(1+Discount_Rate_Satellite))^(F6-Base_Year), 0)","v":0},1,0.96786682152535819,0.93676618420959956,0.90666490922338328,0.87753088387861344,0.84933302736993177,0.82204125761704594,0.7956264591725184,0.77006045216078056,0.74531596221523477,0.72136659138137327,0.6981867899548716,0.67575182922461452,0.65403777509157424,0.63302146253539915,0.61268047090147038,0.59299309998206584,0.573938346866111,0.55549588353282142,0.53764603516533238,0.52036975916118122,0.50364862481724859,0.48746479366748807,0.4718010004524662,0.4566405347004126,0.4419672229001283,0.42776541124673673,0.41401994894186678,0.40071617203045573,0.38783988775692579,0.37537735942404749,0.36331529173833482,0.35164081662634034,0.34034147950671734,0.32940522600340433,0.31882038908575722]
[null,null,"Discounted Cash Flow",null,null,{"$f":"(F23+F28)*F29","v":0},{"$f":"(G23+G28)*G29","v":4391.8242871305838},4225.9282609426155,4337.4494117848599,4202.1378218952941,4208.810188798031,4247.3647953740174,4080.4154095983977,4285.6531215170253,4445.0840483398588,4564.5892421174603,4649.4445427213504,4706.0681470275886,4741.8874891745645,4759.8013603649242,4761.8534254900696,4755.9995397905195,4736.5676380209288,4705.2697883440469,4663.6464797097551,4613.0825822186143,4554.8218786556745,4489.9802923464085,4419.557925410033,4344.4500114837028,4265.4568779346509,4183.2930043577144,4098.5952566795522,4011.9303693788115,3923.8017421151076,3834.6556113800007,3744.8866525882886,3654.8430632732834,3564.8311736952487,3475.1196271827394,3385.9431688706882,146852.72758375481]
[]
[null,null,{"$f":"\"INPV at \"&TSL_X","v":"INPV at TSL 3"},{"$f":"SUM(F30:AQ30)","v":296887.77181946719}]
[]
[]
[null,null,"Net PPE",null,null,{"$f":"Net_PPE_Satellite*F7","v":9815.1159494463482},{"$f":"F35+SUM(G21:G22)-G18","v":10468.468735964716},11225.816203972296,11999.116291424247,12851.538004581524,13732.048563714372,14621.364228438548,15579.038568607551,16472.243692442138,17305.293432729162,18082.215013865087,18806.767933236217,19482.461611447623,20112.571890660562,20700.156455277705,21248.069244506052,21756.234833855917,22227.53660172116,22664.64875777463,23070.051516680353,23446.045171060137,23794.76314356595,24118.184092116673,24418.143136985538,24696.342273441693,24954.360029028245,25193.660420273038,25415.601259653376,25621.441859949187,25812.350179699788,25989.409450308322,26153.624322396554,26305.926566285139,26447.180358944275,26578.187187413503,26699.690396513037,26812.379406650805]
[null,null,"Net PPE as % of Sales",null,null,{"$f":"F35/F7","v":0.25688775458063934},0.25874674206911369,0.26396921231532544,0.27016249409989823,0.27862095200378184,0.28807672501811959,0.29808043265158396,0.30979807851611058,0.32054886548598105,0.33048543673304298,0.33972384082676249,0.34835320311265289,0.35633345758997581,0.36350520663433622,0.36995689824297973,0.37576633032452811,0.3809541021084169,0.38558897725987523,0.38973156127107916,0.39343535562192433,0.39674766360450497,0.39971037037256829,0.40236061609962903,0.40473137808982668,0.40685197516683413,0.4087485055737124,0.41044422787412888,0.41195989289083595,0.41331403350033286,0.41452321808211023,0.41560227256319127,0.41656447527630669,0.41742172824034124,0.41818470795603419,0.41886299837292601,0.41946520831248846,0.419999075316705]
[]
[null,null,"Net Working Capital",null,null,{"$f":"Working_Capital_Satellite*F7","v":840.5715999983039},{"$f":"F38+G19","v":890.0839112003456},935.59379262902041,977.11771314089606,1014.7615750625812,1048.6965525684666,1079.1383056050415,1106.3298073088031,1130.5276675501939,1151.9916256629904,1170.9767831922309,1187.728118571069,1202.8456669512168,1217.2496391217755,1230.9635100168082,1244.0111996607477,1256.4168851202269,1268.2048348811859,1279.3992640596618,1290.0242088428229,1300.1034185736437,1309.6602639318887,1318.7176597204138,1327.2980008346547,1335.42311007074,1343.1141965107861,1350.3918233099919,1357.2758837971148,1363.7855848860936,1369.9394368807325,1375.755248835525,1381.250128713149,1386.4404876524636,1391.342047729649,1395.9698526593256,1400.3382809419966,1404.4610610190455]
[null,null,"Return on Invested Capital (ROIC)",null,null,{"$f":"F13/(F35+F38)","v":0.4299729276289167},0.44853332489703768,0.42504005950681228,0.41961796997612943,0.39843257100125951,0.38635681595586063,0.37709501202223522,0.35651749378114345,0.35812071469245765,0.35903963763274044,0.35943519544034674,0.35943054463031648,0.35925139122391309,0.35920210748316989,0.35925487739752748,0.35938786014286012,0.35994032147755811,0.36051848748461457,0.36111359577455832,0.36171862601642435,0.36232793500621624,0.36293697874162312,0.36354209811390353,0.36414035176914583,0.36472938439544134,0.36530732193336879,0.36587268747374585,0.36642433321394641,0.36696138499872377,0.36748319681089681,0.36798931319438938,0.36847943805054206,0.36895340859253739,0.36941117350316155,0.36985277453997145,0.37027833098504642,0.37068802645529408]
[null,null,"Weighted Average Cost of Capital (WACC)",null,null,{"$f":"Discount_Rate_Satellite","v":3.32E-2},3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2,3.32E-2]
[null,null,"Return on Sales (EBIT/Sales)",null,null,{"$f":"F10/F7","v":0.19322712629635713},0.20291164801509784,0.19586041944844779,0.1975495656398315,0.19300635857192819,0.19304354495760867,0.19449455643010194,0.19061288250486996,0.19767398314311987,0.20392999694681196,0.20950542413114256,0.21450065539568638,0.21901342934551937,0.22313446785686206,0.22690210380728429,0.2303503937479387,0.23371340292513146,0.23678135869819988,0.2395827448579374,0.24214296964887189,0.24448473786986957,0.24662837305948163,0.24859209708097807,0.25039227326583469,0.25204361831355826,0.25355938734510014,0.25495153583836588,0.25623086161438879,0.25740712957279621,0.25848918147987943,0.25948503277930363,0.26040195811388422,0.26124656700841498,0.26202487096121385,0.26274234302002836,0.2634039707713916,0.26401430354742433]
[]
[null,null,"This tab computes key parameters from an income statement based on unit sales, revenues and COGS, and initial financial inputs (parameters as a % of revenue).  It also computes an INPV based on a discounted cash flow model."]

{"sheet":"IPTV Base Case DCF","index":28,"n_rows":43,"n_cols":42,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"IPTV - Base Case DCF",null,null,"Navigation"]
[]
[]
[null,null,null,null,null,{"$f":"IF(F6=Announcement_Year,\"Ancmt Yr\",\nIF(F6=Base_Year,\"Base Yr\",\nIF(F6=Standard_Year,\"Std Yr\",\nIF(F6=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," ","Term Yr"]
[null,null,"Industry Income Statement",null,null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G6,0,-1)+1","v":2012},{"$f":"OFFSET(H6,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Revenues",null,null,{"$f":" SUM(F21:F22)/Capex_IPTV","v":3943.3990874459728},{"$f":" F7*(1+Financials!W$14)","v":4658.6264290326508},{"$f":" G7*(1+Financials!X$14)","v":5294.7722393326158},{"$f":" H7*(1+Financials!Y$14)","v":5851.8365183755068},{"$f":" I7*(1+Financials!Z$14)","v":6329.8192661020457},{"$f":" J7*(1+Financials!AA$14)","v":6728.7204825122317},{"$f":" K7*(1+Financials!AB$14)","v":7048.5401676357042},{"$f":" L7*(1+Financials!AC$14)","v":7289.2783215021027},{"$f":" M7*(1+Financials!AD$14)","v":7448.7108315176929},{"$f":" N7*(1+Financials!AE$14)","v":7590.1304728684263},{"$f":" O7*(1+Financials!AF$14)","v":7715.2180338235366},{"$f":" P7*(1+Financials!AG$14)","v":7825.5876044764345},{"$f":" Q7*(1+Financials!AH$14)","v":7925.1926381234334},{"$f":" R7*(1+Financials!AI$14)","v":8020.0961301858742},{"$f":" S7*(1+Financials!AJ$14)","v":8110.4527500280228},{"$f":" T7*(1+Financials!AK$14)","v":8196.4200995823212},{"$f":" U7*(1+Financials!AL$14)","v":8278.1574743558776},{"$f":" V7*(1+Financials!AM$14)","v":8355.8247721904463},{"$f":" W7*(1+Financials!AN$14)","v":8429.5815392893546},{"$f":" X7*(1+Financials!AO$14)","v":8499.5861429467841},{"$f":" Y7*(1+Financials!AP$14)","v":8565.9950605257691},{"$f":" Z7*(1+Financials!AQ$14)","v":8628.9622744899843},{"$f":" AA7*(1+Financials!AR$14)","v":8688.6387636656327},{"$f":" AB7*(1+Financials!AS$14)","v":8745.1720813634274},{"$f":" AC7*(1+Financials!AT$14)","v":8798.7060115017684},{"$f":" AD7*(1+Financials!AU$14)","v":8849.3802944198069},{"$f":" AE7*(1+Financials!AV$14)","v":8897.330414636197},{"$f":" AF7*(1+Financials!AW$14)","v":8942.6874433822268},{"$f":" AG7*(1+Financials!AX$14)","v":8985.5779293059313},{"$f":" AH7*(1+Financials!AY$14)","v":9026.1238312981877},{"$f":" AI7*(1+Financials!AZ$14)","v":9064.4424879265607},{"$f":" AJ7*(1+Financials!BA$14)","v":9100.6466184729998},{"$f":" AK7*(1+Financials!BB$14)","v":9134.8443510543839},{"$f":" AL7*(1+Financials!BC$14)","v":9167.1392737583828},{"$f":" AM7*(1+Financials!BD$14)","v":9197.6305051499439},{"$f":" AN7*(1+Financials!BE$14)","v":9226.4127808958801},{"$f":" AO7*(1+Financials!BF$14)","v":9253.5765536166527}]
[null,null,"- Operating Costs including SG&A",null,null,{"$f":"F7*SGA_IPTV","v":2626.3037922390181},3102.6452017357456,3526.3183113955224,3897.3231212380879,4215.6596312239626,4481.3278413531461,4694.3277516453791,4854.6593621204011,4960.8414137907839,5055.0268949303718,5138.3352105264757,5211.8413445813057,5278.1782969902069,5341.3840227037927,5401.5615315186633,5458.8157863218266,5513.2528779210152,5564.9792982788376,5614.1013051667105,5660.7243712025584,5704.9527103101627,5746.88887481033,5786.6334166013121,5824.2846061880427,5859.9382036601783,5893.6872760835913,5925.6220561477076,5955.8298372925638,5984.3949009177504,6011.398471644593,6036.9186969590901,6061.0306479030178,6083.8063378022198,6105.3147563230832,6125.6219164298627,6144.7909120766562,6162.8819847086907]
[null,null,"- Depreciation",null,null,{"$f":"(Depreciation_IPTV/Capex_IPTV)*SUM(F21:F22)","v":637.25802001501415},902.86124126449249,1298.9390630317596,1341.0023764980981,1280.1613161786236,1218.1555576324929,1230.3371132088178,1242.6404843409061,1162.9451840213114,1088.2731782708224,1018.3150527394311,952.77984975345271,891.39401879858315,833.90042214519769,780.05739313858703,729.63784474606371,676.70777663272236,627.6174108191675,582.08820404489575,539.86181939403957,500.69866046789599,464.37651189287499,430.68927844998757,399.4458156715765,370.46884526998758,343.59394924422571,318.66863695706184,295.55147988910124,274.11130916032897,254.22647126579389,235.78413780240822,218.67966527018856,202.81600131539179,188.10313404651342,174.45758129851959,161.8019169473466,150.06433158693687]
[null,null,"Earnings Before Interest and Taxes (EBIT)",null,null,{"$f":"F7-SUM(F8:F9)","v":679.83727519194053},653.11998603241273,469.51486490533352,613.51102063932103,833.99831869945956,1029.2370835265929,1123.8753027815073,1191.9784750407953,1324.9242337055975,1446.8303996672321,1558.56777055763,1660.9664101416756,1755.6203223346438,1844.8116853368838,1928.8338253707725,2007.9664685144307,2088.1968198021405,2163.2280630924415,2233.3920300777481,2298.9999523501865,2360.3436897477104,2417.6968877867794,2471.3160686143328,2521.4416595038083,2568.2989625716027,2612.0990690919898,2653.0397215314279,2691.3061262005622,2727.0717192278516,2760.4988883878004,2791.739653165062,2820.9363052997933,2848.2220119367721,2873.7213833887863,2897.5510074215617,2919.8199518718775,2940.6302373210256]
[null,null,"EBIT/Revenues",null,null,{"$f":"F10/F7","v":0.17239880116527889},0.14019582724258725,8.8675176888159013E-2,0.10484076558065469,0.13175705081592992,0.15296178318025738,0.15944795320056884,0.16352489539666309,0.17787295864667646,0.19061996428639161,0.20201214842210091,0.21224813957632532,0.22152399348495183,0.23002363754636546,0.23782073391206282,0.24498091168079025,0.25225381689959003,0.25888863422459729,0.26494696322328137,0.27048375223045029,0.27554810305982547,0.28018396776797561,0.28443075329002565,0.28832384726621635,0.29189507630034384,0.29517310615966103,0.29818379197957529,0.30095048532554763,0.30349430394829346,0.30583436921347557,0.30798801546631649,0.30997097498255777,0.31179754164152973,0.31348071601955774,0.3150323342299044,0.31646318251852207,0.31778309935434795]
[null,null,"- Taxes",null,null,{"$f":"IF(F10<0,0,F10*Tax_Rate_IPTV)","v":254.25914092178576},244.26687477612236,175.59855947459474,229.45312171910606,311.91537119359788,384.93466923894573,420.32936324028373,445.79994966525743,495.52166340589349,541.11456947554484,582.90434618855363,621.20143739298669,656.60200055315681,689.95957031599448,721.38385068866887,750.97945922439715,780.98561060600048,809.04729559657312,835.28861924907778,859.82598217896975,882.76853996564364,904.21863603225552,924.27220966176048,943.0191806544243,960.54381200177943,976.92505184040419,992.23685585275405,1006.5484911990103,1019.9248229912165,1032.4265842570373,1044.1106302837331,1055.0301781821227,1065.2350324643528,1074.771797387406,1083.6840767756642,1092.0126620000822,1099.7957087580635]
[null,null,"Net Operating Profit after Taxes (NOPAT)",null,null,{"$f":"F10-F12","v":425.57813427015481},{"$f":"G10-G12","v":408.85311125629039},293.91630543073882,384.05789892021494,522.08294750586174,644.30241428764714,703.54593954122356,746.1785253755379,829.40257029970405,905.71583019168725,975.66342436907632,1039.7649727486889,1099.018321781487,1154.8521150208894,1207.4499746821036,1256.9870092900337,1307.2112091961399,1354.1807674958684,1398.1034108286703,1439.1739701712168,1477.5751497820668,1513.4782517545239,1547.0438589525725,1578.4224788493839,1607.7551505698234,1635.1740172515856,1660.8028656786737,1684.757635001552,1707.1468962366353,1728.0723041307631,1747.6290228813289,1765.9061271176706,1782.9869794724193,1798.9495860013803,1813.8669306458976,1827.8072898717953,1840.8345285629621]
[]
[]
[null,null,"Cash Flow Statement "]
[null,null,"NOPAT",null,null,{"$f":"F13","v":425.57813427015481},{"$f":"G13","v":408.85311125629039},293.91630543073882,384.05789892021494,522.08294750586174,644.30241428764714,703.54593954122356,746.1785253755379,829.40257029970405,905.71583019168725,975.66342436907632,1039.7649727486889,1099.018321781487,1154.8521150208894,1207.4499746821036,1256.9870092900337,1307.2112091961399,1354.1807674958684,1398.1034108286703,1439.1739701712168,1477.5751497820668,1513.4782517545239,1547.0438589525725,1578.4224788493839,1607.7551505698234,1635.1740172515856,1660.8028656786737,1684.757635001552,1707.1468962366353,1728.0723041307631,1747.6290228813289,1765.9061271176706,1782.9869794724193,1798.9495860013803,1813.8669306458976,1827.8072898717953,1840.8345285629621]
[null,null,"+ Depreciation",null,null,{"$f":"F9","v":637.25802001501415},{"$f":"G9","v":902.86124126449249},1298.9390630317596,1341.0023764980981,1280.1613161786236,1218.1555576324929,1230.3371132088178,1242.6404843409061,1162.9451840213114,1088.2731782708224,1018.3150527394311,952.77984975345271,891.39401879858315,833.90042214519769,780.05739313858703,729.63784474606371,676.70777663272236,627.6174108191675,582.08820404489575,539.86181939403957,500.69866046789599,464.37651189287499,430.68927844998757,399.4458156715765,370.46884526998758,343.59394924422571,318.66863695706184,295.55147988910124,274.11130916032897,254.22647126579389,235.78413780240822,218.67966527018856,202.81600131539179,188.10313404651342,174.45758129851959,161.8019169473466,150.06433158693687]
[null,null,"- Change in Working Capital",null,null,{"$f":"IF(F$6<Base_Year,0,Working_Capital_IPTV*(INDEX(Revenue_BASE_IPTV,0,MATCH(F$6,DATES,0))-INDEX(Revenue_BASE_IPTV,0,MATCH(F$6-1,DATES,0))))","v":0},18.595910881253626,16.53979106779909,14.483671255115166,12.427551440890012,10.371431626664835,8.3153118132102843,6.2591920005263617,4.1452452604053454,3.6769106751190681,3.252276584832869,2.869608836975345,2.5897308748219712,2.4674907936234614,2.3492721158958627,2.2351510884117576,2.1251717441124671,2.0193497436987853,1.9176759445716161,1.8201196950931662,1.7266318570536094,1.6371475630695966,1.551588718566858,1.4698662601426622,1.3918821835968664,1.3175313558689994,1.2467031256261434,1.1792827473967735,1.115152634016318,1.0541934517986664,0.9962850723376977,0.94130739420741516,0.88914104711598696,0.83966799030397299,0.79277201618058823,0.74833916939434131,0.70625809074008794]
[null,null,"Cash Flows from Operations",null,null,{"$f":"F17+F18-F19","v":1062.836154285169},{"$f":"G17+G18-G19","v":1293.1184416395295},1576.3155773946994,1710.5766041631978,1789.8167122435952,1852.0865402934753,1925.5677409368311,1982.5598177159177,1988.2025090606103,1990.3120977873907,1990.7262005236746,1989.6752136651662,1987.8226097052482,1986.2850463724637,1985.1580957047947,1984.3897029476857,1981.7938140847498,1979.778828571337,1978.2739389289945,1977.2156698701633,1976.547178392909,1976.2176160843292,1976.1815486839932,1976.3984282608176,1976.832113656214,1977.4504351399423,1978.2247995101093,1979.1298321432564,1980.1430527629479,1981.2445819447582,1982.4168756113993,1983.6444849936518,1984.913839740695,1986.2130520575897,1987.5317399282367,1988.8608676497477,1990.1926020591591]
[null,null,"- Set-top Box Capital Expenditure",null,null,{"$f":"SUM(\n'BASE Rev & Cost'!E$450,\n'BASE Rev & Cost'!E$490,\n'BASE Rev & Cost'!E$530,\n'BASE Rev & Cost'!E$570,\n'BASE Rev & Cost'!E$610)\n+\n('BASE Rev & Cost'!E$683*'BASE Rev & Cost'!E$693)","v":191.31729854274838},{"$f":"SUM(\n'BASE Rev & Cost'!F$450,\n'BASE Rev & Cost'!F$490,\n'BASE Rev & Cost'!F$530,\n'BASE Rev & Cost'!F$570,\n'BASE Rev & Cost'!F$610)\n+\n('BASE Rev & Cost'!F$683*'BASE Rev & Cost'!F$693)","v":271.05657082763059},{"$f":"SUM(\n'BASE Rev & Cost'!G$450,\n'BASE Rev & Cost'!G$490,\n'BASE Rev & Cost'!G$530,\n'BASE Rev & Cost'!G$570,\n'BASE Rev & Cost'!G$610)\n+\n('BASE Rev & Cost'!G$683*'BASE Rev & Cost'!G$693)","v":389.96686539155678},{"$f":"SUM(\n'BASE Rev & Cost'!H$450,\n'BASE Rev & Cost'!H$490,\n'BASE Rev & Cost'!H$530,\n'BASE Rev & Cost'!H$570,\n'BASE Rev & Cost'!H$610)\n+\n('BASE Rev & Cost'!H$683*'BASE Rev & Cost'!H$693)","v":402.59509327944926},{"$f":"SUM(\n'BASE Rev & Cost'!I$450,\n'BASE Rev & Cost'!I$490,\n'BASE Rev & Cost'!I$530,\n'BASE Rev & Cost'!I$570,\n'BASE Rev & Cost'!I$610)\n+\n('BASE Rev & Cost'!I$683*'BASE Rev & Cost'!I$693)","v":384.32941919578053},{"$f":"SUM(\n'BASE Rev & Cost'!J$450,\n'BASE Rev & Cost'!J$490,\n'BASE Rev & Cost'!J$530,\n'BASE Rev & Cost'!J$570,\n'BASE Rev & Cost'!J$610)\n+\n('BASE Rev & Cost'!J$683*'BASE Rev & Cost'!J$693)","v":365.71407996653056},{"$f":"SUM(\n'BASE Rev & Cost'!K$450,\n'BASE Rev & Cost'!K$490,\n'BASE Rev & Cost'!K$530,\n'BASE Rev & Cost'!K$570,\n'BASE Rev & Cost'!K$610)\n+\n('BASE Rev & Cost'!K$683*'BASE Rev & Cost'!K$693)","v":369.37122076619585},{"$f":"SUM(\n'BASE Rev & Cost'!L$450,\n'BASE Rev & Cost'!L$490,\n'BASE Rev & Cost'!L$530,\n'BASE Rev & Cost'!L$570,\n'BASE Rev & Cost'!L$610)\n+\n('BASE Rev & Cost'!L$683*'BASE Rev & Cost'!L$693)","v":373.06493297385788},{"$f":"SUM(\n'BASE Rev & Cost'!M$450,\n'BASE Rev & Cost'!M$490,\n'BASE Rev & Cost'!M$530,\n'BASE Rev & Cost'!M$570,\n'BASE Rev & Cost'!M$610)\n+\n('BASE Rev & Cost'!M$683*'BASE Rev & Cost'!M$693)","v":349.13884795834304},{"$f":"SUM(\n'BASE Rev & Cost'!N$450,\n'BASE Rev & Cost'!N$490,\n'BASE Rev & Cost'!N$530,\n'BASE Rev & Cost'!N$570,\n'BASE Rev & Cost'!N$610)\n+\n('BASE Rev & Cost'!N$683*'BASE Rev & Cost'!N$693)","v":326.72085404025074},{"$f":"SUM(\n'BASE Rev & Cost'!O$450,\n'BASE Rev & Cost'!O$490,\n'BASE Rev & Cost'!O$530,\n'BASE Rev & Cost'!O$570,\n'BASE Rev & Cost'!O$610)\n+\n('BASE Rev & Cost'!O$683*'BASE Rev & Cost'!O$693)","v":305.71805899113554},{"$f":"SUM(\n'BASE Rev & Cost'!P$450,\n'BASE Rev & Cost'!P$490,\n'BASE Rev & Cost'!P$530,\n'BASE Rev & Cost'!P$570,\n'BASE Rev & Cost'!P$610)\n+\n('BASE Rev & Cost'!P$683*'BASE Rev & Cost'!P$693)","v":286.04311163710673},{"$f":"SUM(\n'BASE Rev & Cost'!Q$450,\n'BASE Rev & Cost'!Q$490,\n'BASE Rev & Cost'!Q$530,\n'BASE Rev & Cost'!Q$570,\n'BASE Rev & Cost'!Q$610)\n+\n('BASE Rev & Cost'!Q$683*'BASE Rev & Cost'!Q$693)","v":267.61388677335253},{"$f":"SUM(\n'BASE Rev & Cost'!R$450,\n'BASE Rev & Cost'!R$490,\n'BASE Rev & Cost'!R$530,\n'BASE Rev & Cost'!R$570,\n'BASE Rev & Cost'!R$610)\n+\n('BASE Rev & Cost'!R$683*'BASE Rev & Cost'!R$693)","v":250.35318663344228},{"$f":"SUM(\n'BASE Rev & Cost'!S$450,\n'BASE Rev & Cost'!S$490,\n'BASE Rev & Cost'!S$530,\n'BASE Rev & Cost'!S$570,\n'BASE Rev & Cost'!S$610)\n+\n('BASE Rev & Cost'!S$683*'BASE Rev & Cost'!S$693)","v":234.18845816967041},{"$f":"SUM(\n'BASE Rev & Cost'!T$450,\n'BASE Rev & Cost'!T$490,\n'BASE Rev & Cost'!T$530,\n'BASE Rev & Cost'!T$570,\n'BASE Rev & Cost'!T$610)\n+\n('BASE Rev & Cost'!T$683*'BASE Rev & Cost'!T$693)","v":219.05152542149463},{"$f":"SUM(\n'BASE Rev & Cost'!U$450,\n'BASE Rev & Cost'!U$490,\n'BASE Rev & Cost'!U$530,\n'BASE Rev & Cost'!U$570,\n'BASE Rev & Cost'!U$610)\n+\n('BASE Rev & Cost'!U$683*'BASE Rev & Cost'!U$693)","v":203.16088564125369},{"$f":"SUM(\n'BASE Rev & Cost'!V$450,\n'BASE Rev & Cost'!V$490,\n'BASE Rev & Cost'!V$530,\n'BASE Rev & Cost'!V$570,\n'BASE Rev & Cost'!V$610)\n+\n('BASE Rev & Cost'!V$683*'BASE Rev & Cost'!V$693)","v":188.42299945238577},{"$f":"SUM(\n'BASE Rev & Cost'!W$450,\n'BASE Rev & Cost'!W$490,\n'BASE Rev & Cost'!W$530,\n'BASE Rev & Cost'!W$570,\n'BASE Rev & Cost'!W$610)\n+\n('BASE Rev & Cost'!W$683*'BASE Rev & Cost'!W$693)","v":174.75424273019865},{"$f":"SUM(\n'BASE Rev & Cost'!X$450,\n'BASE Rev & Cost'!X$490,\n'BASE Rev & Cost'!X$530,\n'BASE Rev & Cost'!X$570,\n'BASE Rev & Cost'!X$610)\n+\n('BASE Rev & Cost'!X$683*'BASE Rev & Cost'!X$693)","v":162.07705768914036},{"$f":"SUM(\n'BASE Rev & Cost'!Y$450,\n'BASE Rev & Cost'!Y$490,\n'BASE Rev & Cost'!Y$530,\n'BASE Rev & Cost'!Y$570,\n'BASE Rev & Cost'!Y$610)\n+\n('BASE Rev & Cost'!Y$683*'BASE Rev & Cost'!Y$693)","v":150.3195128127752},{"$f":"SUM(\n'BASE Rev & Cost'!Z$450,\n'BASE Rev & Cost'!Z$490,\n'BASE Rev & Cost'!Z$530,\n'BASE Rev & Cost'!Z$570,\n'BASE Rev & Cost'!Z$610)\n+\n('BASE Rev & Cost'!Z$683*'BASE Rev & Cost'!Z$693)","v":139.41489470772942},{"$f":"SUM(\n'BASE Rev & Cost'!AA$450,\n'BASE Rev & Cost'!AA$490,\n'BASE Rev & Cost'!AA$530,\n'BASE Rev & Cost'!AA$570,\n'BASE Rev & Cost'!AA$610)\n+\n('BASE Rev & Cost'!AA$683*'BASE Rev & Cost'!AA$693)","v":129.30132956574766},{"$f":"SUM(\n'BASE Rev & Cost'!AB$450,\n'BASE Rev & Cost'!AB$490,\n'BASE Rev & Cost'!AB$530,\n'BASE Rev & Cost'!AB$570,\n'BASE Rev & Cost'!AB$610)\n+\n('BASE Rev & Cost'!AB$683*'BASE Rev & Cost'!AB$693)","v":119.92143208600204},{"$f":"SUM(\n'BASE Rev & Cost'!AC$450,\n'BASE Rev & Cost'!AC$490,\n'BASE Rev & Cost'!AC$530,\n'BASE Rev & Cost'!AC$570,\n'BASE Rev & Cost'!AC$610)\n+\n('BASE Rev & Cost'!AC$683*'BASE Rev & Cost'!AC$693)","v":111.22197986560543},{"$f":"SUM(\n'BASE Rev & Cost'!AD$450,\n'BASE Rev & Cost'!AD$490,\n'BASE Rev & Cost'!AD$530,\n'BASE Rev & Cost'!AD$570,\n'BASE Rev & Cost'!AD$610)\n+\n('BASE Rev & Cost'!AD$683*'BASE Rev & Cost'!AD$693)","v":103.153611410792},{"$f":"SUM(\n'BASE Rev & Cost'!AE$450,\n'BASE Rev & Cost'!AE$490,\n'BASE Rev & Cost'!AE$530,\n'BASE Rev & Cost'!AE$570,\n'BASE Rev & Cost'!AE$610)\n+\n('BASE Rev & Cost'!AE$683*'BASE Rev & Cost'!AE$693)","v":95.670546055251691},{"$f":"SUM(\n'BASE Rev & Cost'!AF$450,\n'BASE Rev & Cost'!AF$490,\n'BASE Rev & Cost'!AF$530,\n'BASE Rev & Cost'!AF$570,\n'BASE Rev & Cost'!AF$610)\n+\n('BASE Rev & Cost'!AF$683*'BASE Rev & Cost'!AF$693)","v":88.730324196409612},{"$f":"SUM(\n'BASE Rev & Cost'!AG$450,\n'BASE Rev & Cost'!AG$490,\n'BASE Rev & Cost'!AG$530,\n'BASE Rev & Cost'!AG$570,\n'BASE Rev & Cost'!AG$610)\n+\n('BASE Rev & Cost'!AG$683*'BASE Rev & Cost'!AG$693)","v":82.293566375727536},{"$f":"SUM(\n'BASE Rev & Cost'!AH$450,\n'BASE Rev & Cost'!AH$490,\n'BASE Rev & Cost'!AH$530,\n'BASE Rev & Cost'!AH$570,\n'BASE Rev & Cost'!AH$610)\n+\n('BASE Rev & Cost'!AH$683*'BASE Rev & Cost'!AH$693)","v":76.323749836026238},{"$f":"SUM(\n'BASE Rev & Cost'!AI$450,\n'BASE Rev & Cost'!AI$490,\n'BASE Rev & Cost'!AI$530,\n'BASE Rev & Cost'!AI$570,\n'BASE Rev & Cost'!AI$610)\n+\n('BASE Rev & Cost'!AI$683*'BASE Rev & Cost'!AI$693)","v":70.787001287994869},{"$f":"SUM(\n'BASE Rev & Cost'!AJ$450,\n'BASE Rev & Cost'!AJ$490,\n'BASE Rev & Cost'!AJ$530,\n'BASE Rev & Cost'!AJ$570,\n'BASE Rev & Cost'!AJ$610)\n+\n('BASE Rev & Cost'!AJ$683*'BASE Rev & Cost'!AJ$693)","v":65.651904710025079},{"$f":"SUM(\n'BASE Rev & Cost'!AK$450,\n'BASE Rev & Cost'!AK$490,\n'BASE Rev & Cost'!AK$530,\n'BASE Rev & Cost'!AK$570,\n'BASE Rev & Cost'!AK$610)\n+\n('BASE Rev & Cost'!AK$683*'BASE Rev & Cost'!AK$693)","v":60.889323090808745},{"$f":"SUM(\n'BASE Rev & Cost'!AL$450,\n'BASE Rev & Cost'!AL$490,\n'BASE Rev & Cost'!AL$530,\n'BASE Rev & Cost'!AL$570,\n'BASE Rev & Cost'!AL$610)\n+\n('BASE Rev & Cost'!AL$683*'BASE Rev & Cost'!AL$693)","v":56.472233103249998},{"$f":"SUM(\n'BASE Rev & Cost'!AM$450,\n'BASE Rev & Cost'!AM$490,\n'BASE Rev & Cost'!AM$530,\n'BASE Rev & Cost'!AM$570,\n'BASE Rev & Cost'!AM$610)\n+\n('BASE Rev & Cost'!AM$683*'BASE Rev & Cost'!AM$693)","v":52.37557177161662},{"$f":"SUM(\n'BASE Rev & Cost'!AN$450,\n'BASE Rev & Cost'!AN$490,\n'BASE Rev & Cost'!AN$530,\n'BASE Rev & Cost'!AN$570,\n'BASE Rev & Cost'!AN$610)\n+\n('BASE Rev & Cost'!AN$683*'BASE Rev & Cost'!AN$693)","v":48.576094261905347},{"$f":"SUM(\n'BASE Rev & Cost'!AO$450,\n'BASE Rev & Cost'!AO$490,\n'BASE Rev & Cost'!AO$530,\n'BASE Rev & Cost'!AO$570,\n'BASE Rev & Cost'!AO$610)\n+\n('BASE Rev & Cost'!AO$683*'BASE Rev & Cost'!AO$693)","v":45.052241988511305}]
[null,null,"- Other Capital Expenditures",null,null,{"$f":"(F21/STB_CPE_IPTV/CPE_IPTV) - F21","v":497.5543151633974},704.93033037755345,1014.1774848600968,1047.019414608983,999.51631358820987,951.10384679982758,960.61488526782591,970.22103412050433,907.99703798888561,849.69509824682245,795.07363230110343,743.9054680463571,695.97702442980346,651.08753506961955,609.04831299270336,569.68205461168111,528.35564840801328,490.02718085430797,454.47917269276019,421.50992124844265,390.93235594973748,362.57297687266919,336.27087028634418,311.87679561360937,289.25233862626078,268.26912606995518,248.80809726253204,230.75882853272802,214.0189066660887,198.49334780294959,184.09405849126125,170.73933583622244,158.35340391052424,146.86598379475345,136.21189480832669,126.33068466829997,117.16628647754362]
[null,null,"Free Cash Flow",null,null,{"$f":"F20-SUM(F21:F22)","v":373.96454057902315},317.13154043434542,172.17122714304583,260.9620962747656,405.97097945960491,535.26861352711717,595.58163490280936,639.27385062155554,731.06662311338164,813.89614550031752,889.93450923143564,959.72663398170243,1024.2316985020921,1084.8443246694019,1141.921324542421,1195.65612291451,1250.2772800354828,1301.3286482646433,1349.0405235060357,1393.6286909325804,1435.2953096303963,1474.2297445039305,1510.6093488319013,1544.6002005612063,1576.3577951643479,1606.0276976591952,1633.7461561923255,1659.6406794141187,1683.8305797211317,1706.4274843057824,1727.5358158321433,1747.2532444474043,1765.6711127393621,1782.8748351595864,1798.9442733482933,1813.9540887195424,1827.9740735931041]
[]
[]
[null,null,"Discounted Cash Flow"]
[null,null,"Free Cash Flow",null,null,{"$f":"F23","v":373.96454057902315},{"$f":"G23","v":317.13154043434542},172.17122714304583,260.9620962747656,405.97097945960491,535.26861352711717,595.58163490280936,639.27385062155554,731.06662311338164,813.89614550031752,889.93450923143564,959.72663398170243,1024.2316985020921,1084.8443246694019,1141.921324542421,1195.65612291451,1250.2772800354828,1301.3286482646433,1349.0405235060357,1393.6286909325804,1435.2953096303963,1474.2297445039305,1510.6093488319013,1544.6002005612063,1576.3577951643479,1606.0276976591952,1633.7461561923255,1659.6406794141187,1683.8305797211317,1706.4274843057824,1727.5358158321433,1747.2532444474043,1765.6711127393621,1782.8748351595864,1798.9442733482933,1813.9540887195424,1827.9740735931041]
[null,null,"Terminal Value",null,null,{"$f":"IF(F$6=Terminal_Year,F23*(1+Growth_Rate_IPTV)/(Discount_Rate_IPTV-Growth_Rate_IPTV),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70467.702836986064]
[null,null,"Present Value Factor",null,null,{"$f":"IF(AND(F6>=Base_Year, F6<=Terminal_Year), (1/(1+Discount_Rate_IPTV))^(F6-Base_Year), 0)","v":0},1,0.96506465933217522,0.93134979669192741,0.89881277426358563,0.86741244379809457,0.83710909457449767,0.80786440317940333,0.77964138504092195,0.75240434765578257,0.72611884545047534,0.70075163621933534,0.67627063908447727,0.65264489392441349,0.62984452222004772,0.60784068926852708,0.58660556771716565,0.56611230237132371,0.54633497623173488,0.52724857771833122,0.50882896903911534,0.49105285566407575,0.47389775686554303,0.45734197728772735,0.44136457950948405,0.42594535756560892,0.41106481139317597,0.39670412217060019,0.38284512851823993,0.36947030353043808,0.35656273260995758,0.34410609207677822,0.33208462852420206,0.32048313889616104,0.30928695126052985,0.29848190625413029,0.28805433917596057]
[null,null,"Discounted Cash Flow",null,null,{"$f":"(F23+F28)*F29","v":0},{"$f":"(G23+G28)*G29","v":317.13154043434542},166.15636666960609,243.04699530980213,364.8919023185926,464.2986561479745,498.56680313868981,516.44658780058205,569.96979460130649,612.37899841472233,646.19821836966548,672.53000908595311,692.65782531658942,708.01810919836373,719.2328910693052,726.76844188049051,733.4196136590881,736.69815721085968,737.02802234531714,734.78874516166286,730.31983266591237,723.92472594357582,715.87438191155661,706.41050984368235,695.7484954192098,684.08004193971749,671.57555555952445,658.38629884559646,644.64633469627915,630.4742805791393,615.97489117468137,601.24048581526802,586.35223556996561,571.38132343091991,556.38998979148289,541.43247425848278,20825.083437755631]
[]
[null,null,"INPV at Baseline",{"$f":"SUM(F30:AQ30)","v":42019.522973333544}]
[]
[]
[null,null,"Net PPE",null,null,{"$f":"Net_PPE_IPTV*F7","v":3241.4740498805895},{"$f":"F35+SUM(F21:F22)-F18","v":3293.0876435717209},3366.2133035124125,3471.4185907323063,3580.0307221226403,3683.7151387280073,3782.3775078618728,3882.0265006870768,3982.671983440533,4076.86268536645,4165.0054593827008,4247.482097935509,4324.6508278655201,4396.8477202700924,4464.3880198279567,4527.5673978517434,4586.6631331388553,4641.4718905554,4692.304660042927,4739.4498714209894,4783.1750309645331,4823.7282392591496,4861.3395989466735,4896.2225203487778,4928.5749323768132,4958.5804055986919,4986.409193835213,5012.2192001959356,5036.1568730359722,5058.3580369174597,5078.948663290641,5098.0455852674886,5115.7571605435478,5132.183886229489,5147.418969080979,5161.5488543624024,5174.6537163452613]
[null,null,"Net PPE as % of Sales",null,null,{"$f":"F35/F7","v":0.82199999999999995},0.70687952634474716,0.63576168177853665,0.59321865534548224,0.56558182336969831,0.5474614599167682,0.53661856468225222,0.53256664507318563,0.5346793658022907,0.53712682541354806,0.53984287172744905,0.54276845556055642,0.5456840010502928,0.54822880535325835,0.5504486811556274,0.55238352144522973,0.55406811809843504,0.55547740852620309,0.55664740155517922,0.55760948729885274,0.55839105640004283,0.55901603064364502,0.55950531851731999,0.55987720708011801,0.56014769966562405,0.560330807426758,0.56043880146706926,0.56048243125226094,0.5604711141184191,0.56041309995964661,0.5603156145626802,0.56018498453936139,0.56002674637286676,0.55984574172672896,0.55964620085562611,0.5594318156943785,0.55920580397887432]
[]
[null,null,"Net Working Capital",null,null,{"$f":"Working_Capital_IPTV*F7","v":102.52837627359528},{"$f":"Working_Capital_IPTV*G7","v":121.12428715484891},137.66407822264802,152.14774947776317,164.57530091865317,174.94673254531801,183.2620443585283,189.52123635905465,193.66648161946,197.34339229457908,200.59566887941193,203.46527771638728,206.05500859120926,208.52249938483271,210.87177150072858,213.10692258914034,215.2320943332528,217.2514440769516,219.16912002152321,220.98923971661637,222.71587157366997,224.35301913673959,225.90460785530644,227.37447411544909,228.76635629904598,230.08388765491497,231.33059078054112,232.50987352793788,233.6250261619542,234.67921961375288,235.67550468609056,236.61681208029799,237.50595312741396,238.34562111771794,239.13839313389852,239.88673230329286,240.59299039403297]
[null,null,"Return on Invested Capital (ROIC)",null,null,{"$f":"F13/(F35+F38)","v":0.12726609614323656},0.11975036100623179,8.3883159542870886E-2,0.1059889244080874,0.13942266403818804,0.16697560858708588,0.17741046060207394,0.18326655453065699,0.19859563041612571,0.21190270514221943,0.22348890695780876,0.23360531702453627,0.24257110513292165,0.25076205819288533,0.25826371764871536,0.26514941215644056,0.27222818226383988,0.27871123219621147,0.28466066875965768,0.29013035699598833,0.29516726963283846,0.2998125771524241,0.30410253490172007,0.30806921007932225,0.3117410814172844,0.31514353691713448,0.31829928939259639,0.321228725320093,0.32395019924761348,0.32648028350800873,0.32883398103889783,0.33102490759220665,0.33306544842137392,0.33496689358848308,0.33673955528064042,0.3383928699222164,0.33993548738454277]
[null,null,"Weighted Average Cost of Capital (WACC)",null,null,{"$f":"Discount_Rate_IPTV","v":3.6200000000000003E-2},3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2]
[null,null,"Return on Sales (EBIT/Sales)",null,null,{"$f":"F10/F7","v":0.17239880116527889},0.14019582724258725,8.8675176888159013E-2,0.10484076558065469,0.13175705081592992,0.15296178318025738,0.15944795320056884,0.16352489539666309,0.17787295864667646,0.19061996428639161,0.20201214842210091,0.21224813957632532,0.22152399348495183,0.23002363754636546,0.23782073391206282,0.24498091168079025,0.25225381689959003,0.25888863422459729,0.26494696322328137,0.27048375223045029,0.27554810305982547,0.28018396776797561,0.28443075329002565,0.28832384726621635,0.29189507630034384,0.29517310615966103,0.29818379197957529,0.30095048532554763,0.30349430394829346,0.30583436921347557,0.30798801546631649,0.30997097498255777,0.31179754164152973,0.31348071601955774,0.3150323342299044,0.31646318251852207,0.31778309935434795]
[]
[null,null,"This tab computes key parameters from an income statement based on unit sales, revenues and COGS, and initial financial inputs (parameters as a % of revenue).  It also computes an INPV based on a discounted cash flow model."]

{"sheet":"IPTV Standards Case DCF","index":29,"n_rows":43,"n_cols":42,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"IPTV - Standards Case DCF",null,null,"Navigation"]
[]
[]
[null,null,null,null,null,{"$f":"IF(F6=Announcement_Year,\"Ancmt Yr\",\nIF(F6=Base_Year,\"Base Yr\",\nIF(F6=Standard_Year,\"Std Yr\",\nIF(F6=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," ","Term Yr"]
[null,null,"Industry Income Statement",null,null,{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(G6,0,-1)+1","v":2012},{"$f":"OFFSET(H6,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Revenues",null,null,{"$f":"'IPTV Base Case DCF'!F7","v":3943.3990874459728},{"$f":"'IPTV Base Case DCF'!G7","v":4658.6264290326508},{"$f":"'IPTV Base Case DCF'!H7","v":5294.7722393326158},{"$f":"'IPTV Base Case DCF'!I7","v":5851.8365183755068},{"$f":"'IPTV Base Case DCF'!J7","v":6329.8192661020457},{"$f":"'IPTV Base Case DCF'!K7","v":6728.7204825122317},{"$f":"'IPTV Base Case DCF'!L7","v":7048.5401676357042},{"$f":"'IPTV Base Case DCF'!M7","v":7289.2783215021027},{"$f":"'IPTV Base Case DCF'!N7","v":7448.7108315176929},{"$f":"'IPTV Base Case DCF'!O7","v":7590.1304728684263},{"$f":"'IPTV Base Case DCF'!P7","v":7715.2180338235366},{"$f":"'IPTV Base Case DCF'!Q7","v":7825.5876044764345},{"$f":"'IPTV Base Case DCF'!R7","v":7925.1926381234334},{"$f":"'IPTV Base Case DCF'!S7","v":8020.0961301858742},{"$f":"'IPTV Base Case DCF'!T7","v":8110.4527500280228},{"$f":"'IPTV Base Case DCF'!U7","v":8196.4200995823212},{"$f":"'IPTV Base Case DCF'!V7","v":8278.1574743558776},{"$f":"'IPTV Base Case DCF'!W7","v":8355.8247721904463},{"$f":"'IPTV Base Case DCF'!X7","v":8429.5815392893546},{"$f":"'IPTV Base Case DCF'!Y7","v":8499.5861429467841},{"$f":"'IPTV Base Case DCF'!Z7","v":8565.9950605257691},{"$f":"'IPTV Base Case DCF'!AA7","v":8628.9622744899843},{"$f":"'IPTV Base Case DCF'!AB7","v":8688.6387636656327},{"$f":"'IPTV Base Case DCF'!AC7","v":8745.1720813634274},{"$f":"'IPTV Base Case DCF'!AD7","v":8798.7060115017684},{"$f":"'IPTV Base Case DCF'!AE7","v":8849.3802944198069},{"$f":"'IPTV Base Case DCF'!AF7","v":8897.330414636197},{"$f":"'IPTV Base Case DCF'!AG7","v":8942.6874433822268},{"$f":"'IPTV Base Case DCF'!AH7","v":8985.5779293059313},{"$f":"'IPTV Base Case DCF'!AI7","v":9026.1238312981877},{"$f":"'IPTV Base Case DCF'!AJ7","v":9064.4424879265607},{"$f":"'IPTV Base Case DCF'!AK7","v":9100.6466184729998},{"$f":"'IPTV Base Case DCF'!AL7","v":9134.8443510543839},{"$f":"'IPTV Base Case DCF'!AM7","v":9167.1392737583828},{"$f":"'IPTV Base Case DCF'!AN7","v":9197.6305051499439},{"$f":"'IPTV Base Case DCF'!AO7","v":9226.4127808958801},{"$f":"'IPTV Base Case DCF'!AP7","v":9253.5765536166527}]
[null,null,"- Operating Costs including SG&A",null,null,{"$f":"F7*SGA_IPTV","v":2626.3037922390181},3102.6452017357456,3526.3183113955224,3897.3231212380879,4215.6596312239626,4481.3278413531461,4694.3277516453791,4854.6593621204011,4960.8414137907839,5055.0268949303718,5138.3352105264757,5211.8413445813057,5278.1782969902069,5341.3840227037927,5401.5615315186633,5458.8157863218266,5513.2528779210152,5564.9792982788376,5614.1013051667105,5660.7243712025584,5704.9527103101627,5746.88887481033,5786.6334166013121,5824.2846061880427,5859.9382036601783,5893.6872760835913,5925.6220561477076,5955.8298372925638,5984.3949009177504,6011.398471644593,6036.9186969590901,6061.0306479030178,6083.8063378022198,6105.3147563230832,6125.6219164298627,6144.7909120766562,6162.8819847086907]
[null,null,"- Depreciation",null,null,{"$f":"(Depreciation_IPTV/Capex_IPTV)*SUM(F21:F22)","v":637.25802001501415},902.86124126449249,1298.9390630317596,{"$f":"(Depreciation_IPTV/Capex_IPTV)*SUM(I21:I22)","v":1341.0023764980981},1280.1613161786236,1218.1555576324929,1230.3371132088178,1288.8550909717926,1202.9051584079432,1122.6427758291572,1047.6950696729648,977.71333445903178,912.37148858061732,851.36462695488763,794.40766460559689,741.2340656017733,687.46277363447507,637.59220881128726,591.33940095061155,548.44190735731843,508.6563236987065,471.75690290588221,437.53427426408274,405.79425542394262,376.35675059294363,349.05472865528844,323.73327542195415,300.24871463330317,278.46779272674416,258.26692274373477,239.53148308598702,222.15516714195388,206.03938009331645,191.0926794788966,177.23025634170435,164.37345401509776,152.449321817607]
[null,null,"Earnings Before Interest and Taxes (EBIT)",null,null,{"$f":"F7-SUM(F8:F9)","v":679.83727519194053},653.11998603241273,469.51486490533352,613.51102063932103,833.99831869945956,1029.2370835265929,1123.8753027815073,1145.7638684099093,1284.9642593189656,1412.460802108897,1529.1877536240963,1636.0329254360968,1734.6428525526089,1827.3474805271935,1914.4835539037622,1996.3702476587214,2077.4418228003869,2153.2532651003212,2224.1408331720322,2290.4198643869076,2352.3860265168996,2410.3164967737721,2464.4710728002383,2515.0932197514421,2562.4110572486461,2606.6382896809273,2647.9750830665353,2686.6088914563597,2722.715235661437,2756.4584369098602,2787.9923078814836,2817.4608034280282,2844.998633158848,2870.7318379564031,2894.7783323783769,2917.2484148041258,2938.2452470903554]
[null,null,"EBIT/Revenues",null,null,{"$f":"F10/F7","v":0.17239880116527889},0.14019582724258725,8.8675176888159013E-2,0.10484076558065469,0.13175705081592992,0.15296178318025738,0.15944795320056884,0.15718481554341329,0.17250827537590838,0.1860917684034365,0.19820408793635294,0.20906199101269335,0.2188770584841388,0.22784608200012221,0.23605137874666088,0.24356612074586731,0.25095461511041528,0.25769488037455029,0.26384949511497763,0.26947428096691128,0.27461912012502532,0.27932866318113947,0.28364294336947521,0.28759791075023916,0.29122589775121854,0.29455602572810741,0.29761456073504811,0.30042522546670303,0.30300947330070582,0.30538672950085272,0.30757460390917224,0.30958907883633119,0.31144467533598047,0.31315460060414774,0.31473087886684842,0.31618446779712173,0.31752536222785949]
[null,null,"- Taxes",null,null,{"$f":"IF(F10<0,0,F10*Tax_Rate_IPTV)","v":254.25914092178576},244.26687477612236,175.59855947459474,229.45312171910606,311.91537119359788,384.93466923894573,420.32936324028373,428.51568678530606,480.57663298529314,528.26033998872754,571.91621985541201,611.87631411310019,648.75642685467574,683.42795771717033,716.01684916000704,746.64247262436174,776.96324172734467,805.31672114752007,831.82867160634009,856.61702928070349,879.79237391732045,901.45836979339072,921.71218122728908,940.64486418703939,958.34173541099369,974.88272034066676,990.34268106688421,1004.7917254046786,1018.2954981373774,1030.9154554042877,1042.709123147675,1053.7303404820825,1064.0294888014091,1073.6537073956947,1082.647096309513,1091.050907136743,1098.9037224117928]
[null,null,"Net Operating Profit after Taxes (NOPAT)",null,null,{"$f":"F10-F12","v":425.57813427015481},{"$f":"G10-G12","v":408.85311125629039},293.91630543073882,384.05789892021494,522.08294750586174,644.30241428764714,703.54593954122356,717.24818162460315,804.38762633367242,884.2004621201695,957.27153376868432,1024.1566113229965,1085.8864256979332,1143.9195228100232,1198.4667047437551,1249.7277750343596,1300.4785810730423,1347.936543952801,1392.3121615656921,1433.8028351062042,1472.5936525995792,1508.8581269803813,1542.7588915729493,1574.4483555644028,1604.0693218376523,1631.7555693402605,1657.6324019996509,1681.8171660516812,1704.4197375240597,1725.5429815055725,1745.2831847338086,1763.7304629459456,1780.9691443574388,1797.0781305607084,1812.1312360688639,1826.1975076673828,1839.3415246785626]
[]
[]
[null,null,"Cash Flow Statement "]
[null,null,"NOPAT",null,null,{"$f":"F13","v":425.57813427015481},{"$f":"G13","v":408.85311125629039},293.91630543073882,384.05789892021494,522.08294750586174,644.30241428764714,703.54593954122356,717.24818162460315,804.38762633367242,884.2004621201695,957.27153376868432,1024.1566113229965,1085.8864256979332,1143.9195228100232,1198.4667047437551,1249.7277750343596,1300.4785810730423,1347.936543952801,1392.3121615656921,1433.8028351062042,1472.5936525995792,1508.8581269803813,1542.7588915729493,1574.4483555644028,1604.0693218376523,1631.7555693402605,1657.6324019996509,1681.8171660516812,1704.4197375240597,1725.5429815055725,1745.2831847338086,1763.7304629459456,1780.9691443574388,1797.0781305607084,1812.1312360688639,1826.1975076673828,1839.3415246785626]
[null,null,"+ Depreciation",null,null,{"$f":"F9","v":637.25802001501415},{"$f":"G9","v":902.86124126449249},1298.9390630317596,1341.0023764980981,1280.1613161786236,1218.1555576324929,1230.3371132088178,1288.8550909717926,1202.9051584079432,1122.6427758291572,1047.6950696729648,977.71333445903178,912.37148858061732,851.36462695488763,794.40766460559689,741.2340656017733,687.46277363447507,637.59220881128726,591.33940095061155,548.44190735731843,508.6563236987065,471.75690290588221,437.53427426408274,405.79425542394262,376.35675059294363,349.05472865528844,323.73327542195415,300.24871463330317,278.46779272674416,258.26692274373477,239.53148308598702,222.15516714195388,206.03938009331645,191.0926794788966,177.23025634170435,164.37345401509776,152.449321817607]
[null,null,"- Change in Working Capital",null,null,{"$f":"IF(F$6<Base_Year,0,Working_Capital_IPTV*(INDEX(Revenue_STANDARDS_IPTV,0,MATCH(F$6,DATES,0))-INDEX(Revenue_STANDARDS_IPTV,0,MATCH(F$6-1,DATES,0))))","v":0},18.595910881253626,16.53979106779909,14.483671255115166,12.427551440890012,10.371431626664835,8.3153118132102843,6.2591920005263617,4.1452452604053454,3.6769106751190681,3.252276584832869,2.869608836975345,2.5897308748219712,2.4674907936234614,2.3492721158958627,2.2351510884117576,2.1251717441124671,2.0193497436987853,1.9176759445716161,1.8201196950931662,1.7266318570536094,1.6371475630695966,1.551588718566858,1.4698662601426622,1.3918821835968664,1.3175313558689994,1.2467031256261434,1.1792827473967735,1.115152634016318,1.0541934517986664,0.9962850723376977,0.94130739420741516,0.88914104711598696,0.83966799030397299,0.79277201618058823,0.74833916939434131,0.70625809074008794]
[null,null,"Cash Flows from Operations",null,null,{"$f":"F17+F18-F19","v":1062.836154285169},{"$f":"G17+G18-G19","v":1293.1184416395295},1576.3155773946994,1710.5766041631978,1789.8167122435952,1852.0865402934753,1925.5677409368311,1999.8440805958694,2003.1475394812103,2003.1663272742078,2001.7143268568163,1999.0003369450528,1995.6681834037286,1992.8166589712873,1990.5250972334561,1988.726689547721,1985.8161829634048,1983.5094030203895,1981.7338865717322,1980.4246227684293,1979.523344441232,1978.9778823231939,1978.7415771184653,1978.7727447282027,1979.0341902469991,1979.49276663968,1980.1189742959789,1980.8865979375873,1981.7723776167875,1982.7557107975085,1983.8183827474579,1984.9443226936921,1986.1193834036392,1987.331142049301,1988.5687203943876,1989.8226225130863,1991.0845884054295]
[null,null,"- Set-top Box Capital Expenditure",null,null,{"$f":"SUM(\n'STANDARDS Rev & Cost'!E$450,\n'STANDARDS Rev & Cost'!E$490,\n'STANDARDS Rev & Cost'!E$530,\n'STANDARDS Rev & Cost'!E$570,\n'STANDARDS Rev & Cost'!E$610)\n+\n('STANDARDS Rev & Cost'!E$683*'STANDARDS Rev & Cost'!E$693)","v":191.31729854274838},{"$f":"SUM(\n'STANDARDS Rev & Cost'!F$450,\n'STANDARDS Rev & Cost'!F$490,\n'STANDARDS Rev & Cost'!F$530,\n'STANDARDS Rev & Cost'!F$570,\n'STANDARDS Rev & Cost'!F$610)\n+\n('STANDARDS Rev & Cost'!F$683*'STANDARDS Rev & Cost'!F$693)","v":271.05657082763059},{"$f":"SUM(\n'STANDARDS Rev & Cost'!G$450,\n'STANDARDS Rev & Cost'!G$490,\n'STANDARDS Rev & Cost'!G$530,\n'STANDARDS Rev & Cost'!G$570,\n'STANDARDS Rev & Cost'!G$610)\n+\n('STANDARDS Rev & Cost'!G$683*'STANDARDS Rev & Cost'!G$693)","v":389.96686539155678},{"$f":"SUM(\n'STANDARDS Rev & Cost'!H$450,\n'STANDARDS Rev & Cost'!H$490,\n'STANDARDS Rev & Cost'!H$530,\n'STANDARDS Rev & Cost'!H$570,\n'STANDARDS Rev & Cost'!H$610)\n+\n('STANDARDS Rev & Cost'!H$683*'STANDARDS Rev & Cost'!H$693)","v":402.59509327944926},{"$f":"SUM(\n'STANDARDS Rev & Cost'!I$450,\n'STANDARDS Rev & Cost'!I$490,\n'STANDARDS Rev & Cost'!I$530,\n'STANDARDS Rev & Cost'!I$570,\n'STANDARDS Rev & Cost'!I$610)\n+\n('STANDARDS Rev & Cost'!I$683*'STANDARDS Rev & Cost'!I$693)","v":384.32941919578053},{"$f":"SUM(\n'STANDARDS Rev & Cost'!J$450,\n'STANDARDS Rev & Cost'!J$490,\n'STANDARDS Rev & Cost'!J$530,\n'STANDARDS Rev & Cost'!J$570,\n'STANDARDS Rev & Cost'!J$610)\n+\n('STANDARDS Rev & Cost'!J$683*'STANDARDS Rev & Cost'!J$693)","v":365.71407996653056},{"$f":"SUM(\n'STANDARDS Rev & Cost'!K$450,\n'STANDARDS Rev & Cost'!K$490,\n'STANDARDS Rev & Cost'!K$530,\n'STANDARDS Rev & Cost'!K$570,\n'STANDARDS Rev & Cost'!K$610)\n+\n('STANDARDS Rev & Cost'!K$683*'STANDARDS Rev & Cost'!K$693)","v":369.37122076619585},{"$f":"SUM(\n'STANDARDS Rev & Cost'!L$450,\n'STANDARDS Rev & Cost'!L$490,\n'STANDARDS Rev & Cost'!L$530,\n'STANDARDS Rev & Cost'!L$570,\n'STANDARDS Rev & Cost'!L$610)\n+\n('STANDARDS Rev & Cost'!L$683*'STANDARDS Rev & Cost'!L$693)","v":423.02261047137034},{"$f":"SUM(\n'STANDARDS Rev & Cost'!M$450,\n'STANDARDS Rev & Cost'!M$490,\n'STANDARDS Rev & Cost'!M$530,\n'STANDARDS Rev & Cost'!M$570,\n'STANDARDS Rev & Cost'!M$610)\n+\n('STANDARDS Rev & Cost'!M$683*'STANDARDS Rev & Cost'!M$693)","v":392.33531026214695},{"$f":"SUM(\n'STANDARDS Rev & Cost'!N$450,\n'STANDARDS Rev & Cost'!N$490,\n'STANDARDS Rev & Cost'!N$530,\n'STANDARDS Rev & Cost'!N$570,\n'STANDARDS Rev & Cost'!N$610)\n+\n('STANDARDS Rev & Cost'!N$683*'STANDARDS Rev & Cost'!N$693)","v":363.87415676664574},{"$f":"SUM(\n'STANDARDS Rev & Cost'!O$450,\n'STANDARDS Rev & Cost'!O$490,\n'STANDARDS Rev & Cost'!O$530,\n'STANDARDS Rev & Cost'!O$570,\n'STANDARDS Rev & Cost'!O$610)\n+\n('STANDARDS Rev & Cost'!O$683*'STANDARDS Rev & Cost'!O$693)","v":337.47765877654177},{"$f":"SUM(\n'STANDARDS Rev & Cost'!P$450,\n'STANDARDS Rev & Cost'!P$490,\n'STANDARDS Rev & Cost'!P$530,\n'STANDARDS Rev & Cost'!P$570,\n'STANDARDS Rev & Cost'!P$610)\n+\n('STANDARDS Rev & Cost'!P$683*'STANDARDS Rev & Cost'!P$693)","v":312.99604012915626},{"$f":"SUM(\n'STANDARDS Rev & Cost'!Q$450,\n'STANDARDS Rev & Cost'!Q$490,\n'STANDARDS Rev & Cost'!Q$530,\n'STANDARDS Rev & Cost'!Q$570,\n'STANDARDS Rev & Cost'!Q$610)\n+\n('STANDARDS Rev & Cost'!Q$683*'STANDARDS Rev & Cost'!Q$693)","v":290.29038986370409},{"$f":"SUM(\n'STANDARDS Rev & Cost'!R$450,\n'STANDARDS Rev & Cost'!R$490,\n'STANDARDS Rev & Cost'!R$530,\n'STANDARDS Rev & Cost'!R$570,\n'STANDARDS Rev & Cost'!R$610)\n+\n('STANDARDS Rev & Cost'!R$683*'STANDARDS Rev & Cost'!R$693)","v":269.23187402769798},{"$f":"SUM(\n'STANDARDS Rev & Cost'!S$450,\n'STANDARDS Rev & Cost'!S$490,\n'STANDARDS Rev & Cost'!S$530,\n'STANDARDS Rev & Cost'!S$570,\n'STANDARDS Rev & Cost'!S$610)\n+\n('STANDARDS Rev & Cost'!S$683*'STANDARDS Rev & Cost'!S$693)","v":249.70100466122724},{"$f":"SUM(\n'STANDARDS Rev & Cost'!T$450,\n'STANDARDS Rev & Cost'!T$490,\n'STANDARDS Rev & Cost'!T$530,\n'STANDARDS Rev & Cost'!T$570,\n'STANDARDS Rev & Cost'!T$610)\n+\n('STANDARDS Rev & Cost'!T$683*'STANDARDS Rev & Cost'!T$693)","v":231.58696181125919},{"$f":"SUM(\n'STANDARDS Rev & Cost'!U$450,\n'STANDARDS Rev & Cost'!U$490,\n'STANDARDS Rev & Cost'!U$530,\n'STANDARDS Rev & Cost'!U$570,\n'STANDARDS Rev & Cost'!U$610)\n+\n('STANDARDS Rev & Cost'!U$683*'STANDARDS Rev & Cost'!U$693)","v":214.78696472901092},{"$f":"SUM(\n'STANDARDS Rev & Cost'!V$450,\n'STANDARDS Rev & Cost'!V$490,\n'STANDARDS Rev & Cost'!V$530,\n'STANDARDS Rev & Cost'!V$570,\n'STANDARDS Rev & Cost'!V$610)\n+\n('STANDARDS Rev & Cost'!V$683*'STANDARDS Rev & Cost'!V$693)","v":199.20568868250717},{"$f":"SUM(\n'STANDARDS Rev & Cost'!W$450,\n'STANDARDS Rev & Cost'!W$490,\n'STANDARDS Rev & Cost'!W$530,\n'STANDARDS Rev & Cost'!W$570,\n'STANDARDS Rev & Cost'!W$610)\n+\n('STANDARDS Rev & Cost'!W$683*'STANDARDS Rev & Cost'!W$693)","v":184.75472407526451},{"$f":"SUM(\n'STANDARDS Rev & Cost'!X$450,\n'STANDARDS Rev & Cost'!X$490,\n'STANDARDS Rev & Cost'!X$530,\n'STANDARDS Rev & Cost'!X$570,\n'STANDARDS Rev & Cost'!X$610)\n+\n('STANDARDS Rev & Cost'!X$683*'STANDARDS Rev & Cost'!X$693)","v":171.35207480209147},{"$f":"SUM(\n'STANDARDS Rev & Cost'!Y$450,\n'STANDARDS Rev & Cost'!Y$490,\n'STANDARDS Rev & Cost'!Y$530,\n'STANDARDS Rev & Cost'!Y$570,\n'STANDARDS Rev & Cost'!Y$610)\n+\n('STANDARDS Rev & Cost'!Y$683*'STANDARDS Rev & Cost'!Y$693)","v":158.92169299563017},{"$f":"SUM(\n'STANDARDS Rev & Cost'!Z$450,\n'STANDARDS Rev & Cost'!Z$490,\n'STANDARDS Rev & Cost'!Z$530,\n'STANDARDS Rev & Cost'!Z$570,\n'STANDARDS Rev & Cost'!Z$610)\n+\n('STANDARDS Rev & Cost'!Z$683*'STANDARDS Rev & Cost'!Z$693)","v":147.39304752374707},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AA$450,\n'STANDARDS Rev & Cost'!AA$490,\n'STANDARDS Rev & Cost'!AA$530,\n'STANDARDS Rev & Cost'!AA$570,\n'STANDARDS Rev & Cost'!AA$610)\n+\n('STANDARDS Rev & Cost'!AA$683*'STANDARDS Rev & Cost'!AA$693)","v":136.70072378938801},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AB$450,\n'STANDARDS Rev & Cost'!AB$490,\n'STANDARDS Rev & Cost'!AB$530,\n'STANDARDS Rev & Cost'!AB$570,\n'STANDARDS Rev & Cost'!AB$610)\n+\n('STANDARDS Rev & Cost'!AB$683*'STANDARDS Rev & Cost'!AB$693)","v":126.78405256212513},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AC$450,\n'STANDARDS Rev & Cost'!AC$490,\n'STANDARDS Rev & Cost'!AC$530,\n'STANDARDS Rev & Cost'!AC$570,\n'STANDARDS Rev & Cost'!AC$610)\n+\n('STANDARDS Rev & Cost'!AC$683*'STANDARDS Rev & Cost'!AC$693)","v":117.58676573535112},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AD$450,\n'STANDARDS Rev & Cost'!AD$490,\n'STANDARDS Rev & Cost'!AD$530,\n'STANDARDS Rev & Cost'!AD$570,\n'STANDARDS Rev & Cost'!AD$610)\n+\n('STANDARDS Rev & Cost'!AD$683*'STANDARDS Rev & Cost'!AD$693)","v":109.05667705585593},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AE$450,\n'STANDARDS Rev & Cost'!AE$490,\n'STANDARDS Rev & Cost'!AE$530,\n'STANDARDS Rev & Cost'!AE$570,\n'STANDARDS Rev & Cost'!AE$610)\n+\n('STANDARDS Rev & Cost'!AE$683*'STANDARDS Rev & Cost'!AE$693)","v":101.14538601421582},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AF$450,\n'STANDARDS Rev & Cost'!AF$490,\n'STANDARDS Rev & Cost'!AF$530,\n'STANDARDS Rev & Cost'!AF$570,\n'STANDARDS Rev & Cost'!AF$610)\n+\n('STANDARDS Rev & Cost'!AF$683*'STANDARDS Rev & Cost'!AF$693)","v":93.808003215841509},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AG$450,\n'STANDARDS Rev & Cost'!AG$490,\n'STANDARDS Rev & Cost'!AG$530,\n'STANDARDS Rev & Cost'!AG$570,\n'STANDARDS Rev & Cost'!AG$610)\n+\n('STANDARDS Rev & Cost'!AG$683*'STANDARDS Rev & Cost'!AG$693)","v":87.002895674415782},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AH$450,\n'STANDARDS Rev & Cost'!AH$490,\n'STANDARDS Rev & Cost'!AH$530,\n'STANDARDS Rev & Cost'!AH$570,\n'STANDARDS Rev & Cost'!AH$610)\n+\n('STANDARDS Rev & Cost'!AH$683*'STANDARDS Rev & Cost'!AH$693)","v":80.691450582491456},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AI$450,\n'STANDARDS Rev & Cost'!AI$490,\n'STANDARDS Rev & Cost'!AI$530,\n'STANDARDS Rev & Cost'!AI$570,\n'STANDARDS Rev & Cost'!AI$610)\n+\n('STANDARDS Rev & Cost'!AI$683*'STANDARDS Rev & Cost'!AI$693)","v":74.837856218862967},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AJ$450,\n'STANDARDS Rev & Cost'!AJ$490,\n'STANDARDS Rev & Cost'!AJ$530,\n'STANDARDS Rev & Cost'!AJ$570,\n'STANDARDS Rev & Cost'!AJ$610)\n+\n('STANDARDS Rev & Cost'!AJ$683*'STANDARDS Rev & Cost'!AJ$693)","v":69.408898749559157},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AK$450,\n'STANDARDS Rev & Cost'!AK$490,\n'STANDARDS Rev & Cost'!AK$530,\n'STANDARDS Rev & Cost'!AK$570,\n'STANDARDS Rev & Cost'!AK$610)\n+\n('STANDARDS Rev & Cost'!AK$683*'STANDARDS Rev & Cost'!AK$693)","v":64.373773769488011},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AL$450,\n'STANDARDS Rev & Cost'!AL$490,\n'STANDARDS Rev & Cost'!AL$530,\n'STANDARDS Rev & Cost'!AL$570,\n'STANDARDS Rev & Cost'!AL$610)\n+\n('STANDARDS Rev & Cost'!AL$683*'STANDARDS Rev & Cost'!AL$693)","v":59.703911515402616},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AM$450,\n'STANDARDS Rev & Cost'!AM$490,\n'STANDARDS Rev & Cost'!AM$530,\n'STANDARDS Rev & Cost'!AM$570,\n'STANDARDS Rev & Cost'!AM$610)\n+\n('STANDARDS Rev & Cost'!AM$683*'STANDARDS Rev & Cost'!AM$693)","v":55.37281475843136},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AN$450,\n'STANDARDS Rev & Cost'!AN$490,\n'STANDARDS Rev & Cost'!AN$530,\n'STANDARDS Rev & Cost'!AN$570,\n'STANDARDS Rev & Cost'!AN$610)\n+\n('STANDARDS Rev & Cost'!AN$683*'STANDARDS Rev & Cost'!AN$693)","v":51.355908456358648},{"$f":"SUM(\n'STANDARDS Rev & Cost'!AO$450,\n'STANDARDS Rev & Cost'!AO$490,\n'STANDARDS Rev & Cost'!AO$530,\n'STANDARDS Rev & Cost'!AO$570,\n'STANDARDS Rev & Cost'!AO$610)\n+\n('STANDARDS Rev & Cost'!AO$683*'STANDARDS Rev & Cost'!AO$693)","v":47.630400312570373}]
[null,null,"- Other Capital Expenditures",null,null,{"$f":"'IPTV Base Case DCF'!F22","v":497.5543151633974},{"$f":"'IPTV Base Case DCF'!G22","v":704.93033037755345},{"$f":"'IPTV Base Case DCF'!H22","v":1014.1774848600968},{"$f":"'IPTV Base Case DCF'!I22","v":1047.019414608983},{"$f":"'IPTV Base Case DCF'!J22","v":999.51631358820987},{"$f":"'IPTV Base Case DCF'!K22","v":951.10384679982758},{"$f":"'IPTV Base Case DCF'!L22","v":960.61488526782591},{"$f":"'IPTV Base Case DCF'!M22","v":970.22103412050433},{"$f":"'IPTV Base Case DCF'!N22","v":907.99703798888561},{"$f":"'IPTV Base Case DCF'!O22","v":849.69509824682245},{"$f":"'IPTV Base Case DCF'!P22","v":795.07363230110343},{"$f":"'IPTV Base Case DCF'!Q22","v":743.9054680463571},{"$f":"'IPTV Base Case DCF'!R22","v":695.97702442980346},{"$f":"'IPTV Base Case DCF'!S22","v":651.08753506961955},{"$f":"'IPTV Base Case DCF'!T22","v":609.04831299270336},{"$f":"'IPTV Base Case DCF'!U22","v":569.68205461168111},{"$f":"'IPTV Base Case DCF'!V22","v":528.35564840801328},{"$f":"'IPTV Base Case DCF'!W22","v":490.02718085430797},{"$f":"'IPTV Base Case DCF'!X22","v":454.47917269276019},{"$f":"'IPTV Base Case DCF'!Y22","v":421.50992124844265},{"$f":"'IPTV Base Case DCF'!Z22","v":390.93235594973748},{"$f":"'IPTV Base Case DCF'!AA22","v":362.57297687266919},{"$f":"'IPTV Base Case DCF'!AB22","v":336.27087028634418},{"$f":"'IPTV Base Case DCF'!AC22","v":311.87679561360937},{"$f":"'IPTV Base Case DCF'!AD22","v":289.25233862626078},{"$f":"'IPTV Base Case DCF'!AE22","v":268.26912606995518},{"$f":"'IPTV Base Case DCF'!AF22","v":248.80809726253204},{"$f":"'IPTV Base Case DCF'!AG22","v":230.75882853272802},{"$f":"'IPTV Base Case DCF'!AH22","v":214.0189066660887},{"$f":"'IPTV Base Case DCF'!AI22","v":198.49334780294959},{"$f":"'IPTV Base Case DCF'!AJ22","v":184.09405849126125},{"$f":"'IPTV Base Case DCF'!AK22","v":170.73933583622244},{"$f":"'IPTV Base Case DCF'!AL22","v":158.35340391052424},{"$f":"'IPTV Base Case DCF'!AM22","v":146.86598379475345},{"$f":"'IPTV Base Case DCF'!AN22","v":136.21189480832669},{"$f":"'IPTV Base Case DCF'!AO22","v":126.33068466829997},{"$f":"'IPTV Base Case DCF'!AP22","v":117.16628647754362}]
[null,null,"Free Cash Flow",null,null,{"$f":"F20-SUM(F21:F22)","v":373.96454057902315},317.13154043434542,172.17122714304583,260.9620962747656,405.97097945960491,535.26861352711717,595.58163490280936,606.60043600399467,702.81519123017779,789.59707226073965,869.1630357791712,942.09882876953952,1009.4007691102211,1072.4972498739698,1131.7757795795255,1187.4576731247807,1242.6735698263806,1294.2765334835744,1342.4999898037076,1387.5626267178952,1429.6692954958644,1469.0118579267776,1505.7699830427332,1540.1118965524684,1572.195085885387,1602.166963513869,1630.165491019231,1656.3197661890179,1680.7505752762831,1703.5709124120676,1724.8864680373338,1744.7960881079105,1763.3922057236268,1780.761246739145,1796.9840108276296,1812.1360293884277,1826.2879016153156]
[]
[]
[null,null,"Discounted Cash Flow"]
[null,null,"Free Cash Flow",null,null,{"$f":"F23","v":373.96454057902315},{"$f":"G23","v":317.13154043434542},172.17122714304583,260.9620962747656,405.97097945960491,535.26861352711717,595.58163490280936,606.60043600399467,702.81519123017779,789.59707226073965,869.1630357791712,942.09882876953952,1009.4007691102211,1072.4972498739698,1131.7757795795255,1187.4576731247807,1242.6735698263806,1294.2765334835744,1342.4999898037076,1387.5626267178952,1429.6692954958644,1469.0118579267776,1505.7699830427332,1540.1118965524684,1572.195085885387,1602.166963513869,1630.165491019231,1656.3197661890179,1680.7505752762831,1703.5709124120676,1724.8864680373338,1744.7960881079105,1763.3922057236268,1780.761246739145,1796.9840108276296,1812.1360293884277,1826.2879016153156]
[null,null,"Terminal Value",null,null,{"$f":"IF(F$6=Terminal_Year,F23*(1+Growth_Rate_IPTV)/(Discount_Rate_IPTV-Growth_Rate_IPTV),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70402.701550819416]
[null,null,"Present Value Factor",null,null,{"$f":"IF(AND(F6>=Base_Year, F6<=Terminal_Year), (1/(1+Discount_Rate_IPTV))^(F6-Base_Year), 0)","v":0},1,0.96506465933217522,0.93134979669192741,0.89881277426358563,0.86741244379809457,0.83710909457449767,0.80786440317940333,0.77964138504092195,0.75240434765578257,0.72611884545047534,0.70075163621933534,0.67627063908447727,0.65264489392441349,0.62984452222004772,0.60784068926852708,0.58660556771716565,0.56611230237132371,0.54633497623173488,0.52724857771833122,0.50882896903911534,0.49105285566407575,0.47389775686554303,0.45734197728772735,0.44136457950948405,0.42594535756560892,0.41106481139317597,0.39670412217060019,0.38284512851823993,0.36947030353043808,0.35656273260995758,0.34410609207677822,0.33208462852420206,0.32048313889616104,0.30928695126052985,0.29848190625413029,0.28805433917596057]
[null,null,"Discounted Cash Flow",null,null,{"$f":"(F23+F28)*F29","v":0},{"$f":"(G23+G28)*G29","v":317.13154043434542},166.15636666960609,243.04699530980213,364.8919023185926,464.2986561479745,498.56680313868981,490.050899200733,547.94380911849623,594.09627006525761,631.11566004820202,660.17729574057421,682.62810321853203,699.95985387822225,712.84277514948826,721.78509050936805,728.95923491512087,732.70586827556201,733.45470002051297,731.59042143212196,727.45715369403899,721.3624678393337,713.58101731941804,704.35782001365772,693.91122298868095,682.43558015372082,670.1036701054843,657.06887887982805,643.46716999875434,629.41886209451195,615.03023248532998,600.39496334966304,585.59544558020389,570.70395397960226,555.78370617279654,540.88981644364856,20805.873826068513]
[]
[null,null,{"$f":"\"INPV at \"&TSL_X","v":"INPV at TSL 3"},{"$f":"SUM(F30:AQ30)","v":41838.838032758387}]
[]
[]
[null,null,"Net PPE",null,null,{"$f":"Net_PPE_IPTV*F7","v":3241.4740498805895},{"$f":"F35+SUM(F21:F22)-F18","v":3293.0876435717209},3366.2133035124125,3471.4185907323063,3580.0307221226403,3683.7151387280073,3782.3775078618728,3882.0265006870768,3986.4150543071592,4083.842244150248,4174.7687233345587,4259.6249447392393,4338.8131184557205,4412.7090441686105,4481.6638263110399,4546.0054793593736,4606.0404301805411,4661.72026968309,4713.3609304086176,4761.2554262260301,4805.6755149192459,4846.8732401659063,4885.0823616564403,4920.5196814680903,4953.3862742198826,4983.8686279885515,5012.1397024590742,5038.3599103138677,5062.6780274291341,5085.2320370428943,5106.1499126846011,5125.5503443087382,5143.5434117525656,5160.231209339262,5175.7084251705219,5190.0628783955754,5203.3760175051357]
[null,null,"Net PPE as % of Sales",null,null,{"$f":"F35/F7","v":0.82199999999999995},0.70687952634474716,0.63576168177853665,0.59321865534548224,0.56558182336969831,0.5474614599167682,0.53661856468225222,0.53256664507318563,0.53518187837812969,0.53804638256855963,0.54110832707933354,0.54432014054799227,0.54747099743471805,0.5502065028323222,0.5525787479984462,0.5546330500545027,0.55640889225037804,0.55790067369508023,0.55914530376628535,0.5601749715987131,0.56101777796545682,0.56169827680146867,0.56223794020359097,0.56265555848284121,0.56296758497724098,0.56318843378572525,0.56333073729779159,0.56340556932271602,0.56342263872839038,0.56339045775217422,0.56331648851937322,0.56320727077838739,0.56306853341829244,0.56290529196068906,0.56272193390162129,0.56252229351173932,0.56230971747582903]
[]
[null,null,"Net Working Capital",null,null,{"$f":"Working_Capital_IPTV*F7","v":102.52837627359528},121.12428715484891,137.66407822264802,152.14774947776317,164.57530091865317,174.94673254531801,183.2620443585283,189.52123635905465,193.66648161946,197.34339229457908,200.59566887941193,203.46527771638728,206.05500859120926,208.52249938483271,210.87177150072858,213.10692258914034,215.2320943332528,217.2514440769516,219.16912002152321,220.98923971661637,222.71587157366997,224.35301913673959,225.90460785530644,227.37447411544909,228.76635629904598,230.08388765491497,231.33059078054112,232.50987352793788,233.6250261619542,234.67921961375288,235.67550468609056,236.61681208029799,237.50595312741396,238.34562111771794,239.13839313389852,239.88673230329286,240.59299039403297]
[null,null,"Return on Invested Capital (ROIC)",null,null,{"$f":"F13/(F35+F38)","v":0.12726609614323656},0.11975036100623179,8.3883159542870886E-2,0.1059889244080874,0.13942266403818804,0.16697560858708588,0.17741046060207394,0.1761610640343271,0.19243347753391607,0.20653168005450598,0.21878669933689726,0.22947253142453786,0.23892583796562167,0.24753564326500277,0.25539853236331894,0.2625968183736711,0.26973762102448057,0.27627471996840014,0.28227139973415377,0.28778250191270505,0.29285581399952426,0.29753319016530472,0.30185146250144507,0.30584318713249292,0.30953725916734043,0.31295942271136729,0.3161326963436466,0.31907773005650814,0.32181310628899912,0.32435559509502188,0.3267203714779689,0.32892120135502606,0.33097060138142076,0.3328799768898702,0.33465974142483795,0.33631942073074594,0.33786774355432375]
[null,null,"Weighted Average Cost of Capital (WACC)",null,null,{"$f":"Discount_Rate_IPTV","v":3.6200000000000003E-2},3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2]
[null,null,"Return on Sales (EBIT/Sales)",null,null,{"$f":"F10/F7","v":0.17239880116527889},0.14019582724258725,8.8675176888159013E-2,0.10484076558065469,0.13175705081592992,0.15296178318025738,0.15944795320056884,0.15718481554341329,0.17250827537590838,0.1860917684034365,0.19820408793635294,0.20906199101269335,0.2188770584841388,0.22784608200012221,0.23605137874666088,0.24356612074586731,0.25095461511041528,0.25769488037455029,0.26384949511497763,0.26947428096691128,0.27461912012502532,0.27932866318113947,0.28364294336947521,0.28759791075023916,0.29122589775121854,0.29455602572810741,0.29761456073504811,0.30042522546670303,0.30300947330070582,0.30538672950085272,0.30757460390917224,0.30958907883633119,0.31144467533598047,0.31315460060414774,0.31473087886684842,0.31618446779712173,0.31752536222785949]
[]
[null,null,"This tab computes key parameters from an income statement based on unit sales, revenues and COGS, and initial financial inputs (parameters as a % of revenue).  It also computes an INPV based on a discounted cash flow model."]

{"sheet":"Data for Graphs","index":30,"n_rows":56,"n_cols":40,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Data for Graphs",null,"Scenario",null,"Dashboard",null,"Navigation"]
[]
[]
[null,null,"Current Scenario GRIM Results for Graphs"]
[null,null,null,{"$f":"IF(D7=Announcement_Year,\"Ancmt Yr\",\nIF(D7=Base_Year,\"Base Yr\",\nIF(D7=Standard_Year,\"Std Yr\",\nIF(D7=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," ","Term Yr"]
[null,null,"Base Case ",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E7,0,-1)+1","v":2012},{"$f":"OFFSET(F7,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"FCF ($MM)",{"$f":"INDEX(FCF_BASE,1,MATCH(D$7,DATES,0))","v":187.40187843433054},388.63909186125443,82.791717671742163,22.599089752542739,156.09924541341448,166.74398841659209,190.26305475232226,192.16568529984607,292.21603651349699,271.69371230659328,252.61110707309592,234.86733620054986,218.36857551970897,203.02756783698018,188.76316390662058,175.49989544281709,167.69606388286445,155.53089982569011,144.24823243010249,133.78404280132582,124.07895616287624,115.07790495860455,106.72981639431255,98.987322646004472,91.806492090492611,85.146580033315686,78.969797519588028,73.241096915985068,67.927973047241565,63.000278758791893,58.430053859036448,54.191366470635636,50.26016589064929,46.614146124630054,43.232619320355354,40.096398383047735,37.18768810602937]
[null,null,"Revenues ($MM)",{"$f":"INDEX(Revenue_BASE,1,MATCH(D$7,DATES,0))","v":5701.352432532648},4732.2287932459003,5086.585798746135,5788.9955677425423,5959.9070690620756,6110.5545833008819,6171.6601291338902,6233.3767304252297,5815.971254812066,5426.3224117375676,5062.5996928931318,4723.0921022100183,4406.2004493306085,4110.4301322576157,3834.3843787639007,3576.7579179843351,3317.2894137296898,3076.6435153779012,2853.454775920316,2646.4568018769523,2454.4750676631597,2276.4202512231977,2111.2820531164803,1958.1234639854254,1816.0754478779932,1684.3320112575914,1562.145629721457,1448.8230064782888,1343.7211385183541,1246.2436681551405,1155.8374992368745,1071.9896588279739,994.22438655332985,922.1004350900829,855.20856648964559,793.16923012385712,735.63040907973539]
[null,null,"Shipments (MM)",{"$f":"INDEX(Total_Unit_Sales_Base,1,MATCH(D$7,DATES,0))","v":47.777739756989604},41.124885187597698,44.055479992303248,48.978825511065651,50.983569050858875,54.033186373126512,54.573518236857765,55.119253419226339,55.670445953418607,56.227150412952788,56.789421917082315,57.357316136253147,57.930889297615678,58.510198190591836,59.095300172497758,59.686253174222742,60.28311570596496,60.885946863024607,61.494806331654857,62.109754394971404,62.730851938921127,63.35816045831033,63.991742062893444,64.63165948352237,65.277976078357597,65.93075583914117,66.590063397532589,67.255964031507915,67.928523671823001,68.607808908541216,69.293886997626629,69.986825867602903,70.686694126278937,71.393561067541725,72.107496678217132,72.828571644999315,73.556857361449318]
[null,null,"Investments ($MM)",{"$f":"INDEX(Capex_BASE,1,MATCH(D$7,DATES,0))","v":199.54733513864269},165.62800776360652,178.03050295611473,202.614844870989,208.59674741717268,213.86941041553089,216.00810451968619,218.16818556488306,203.55899391842232,189.92128441081488,177.19098925125962,165.30822357735065,154.2170157265713,143.86505462901656,134.20345325673654,125.18652712945175,116.10512948053916,107.68252303822655,99.870917157211068,92.625988065693335,85.906627368210593,79.674708792811927,73.894871859076815,68.534321239489898,63.562640675729767,58.951620394015706,54.675097040251003,50.708805226740111,47.030239848142401,43.618528385429926,40.454312473290614,37.519638058979091,34.797853529366549,32.273515228152903,29.932299827137598,27.760923054335002,25.747064317790741]
[null,null,"Net PPE (% of Revenues)",{"$f":"INDEX(Net_PPE_Percent_REV_BASE,1,MATCH(D$7,DATES,0))","v":0.151},0.18286713642532942,0.17105100903411796,0.15119158515886807,0.1477012698558359,0.14477454417562144,0.14405578355108636,0.14334413936837836,0.154551472571165,0.16677167040240679,0.18007589164499907,0.19454055228856609,0.2102477108353053,0.22728548208281682,0.24574848149155623,0.26573830240117152,0.28881262851098649,0.31369175972994229,0.34051686254179547,0.3694401450524899,0.40062572063297919,0.4342505391136206,0.47050539081382259,0.50959598910390347,0.55174413764171604,0.59718898890704653,0.64618840117482845,0.69902040162676427,0.75598476390317904,0.81740470904628848,0.88362873948618448,0.95503261647574733,1.0320214921946291,1.1150322086200675,1.2045357762085276,1.301040046452449,1.4050925934764251]
[]
[null,null,{"$f":"\"Standards Case - \"&TSL_X","v":"Standards Case - TSL 3"}]
[null,null,"FCF ($MM)",{"$f":"INDEX(FCF_STANDARDS,1,MATCH(D$7,DATES,0))","v":187.40187843433054},388.63909186125443,82.791717671742163,20.877784236008551,141.46814852287289,135.76048911897541,151.53368063030143,31.765698768239986,293.02200979494285,271.76533424167224,252.0506802447112,233.76618504009397,216.8081007166669,201.08020554087449,186.49325798577865,172.96449036641019,160.41713920828937,148.78000968439918,137.98707164917471,127.97708497737149,118.6932520819485,110.08289563932426,102.0971596933894,94.690732442304878,87.821589135164785,81.450753619685486,75.542077187923155,70.062033465175006,64.979528178238255,60.265722723637843,55.893870534731398,51.839165319226822,48.078600305990001,44.590837702508445,41.356087622287205,38.355995795209921,35.573539423717705]
[null,null,"Revenues ($MM)",{"$f":"INDEX(Revenue_STANDARDS,1,MATCH(D$7,DATES,0))","v":5701.352432532648},4732.2287932459003,5086.585798746135,5788.9955677425423,5959.9070690620756,6110.5545833008819,6171.6601291338902,6815.3317727130498,6320.927627502806,5862.3890082790922,5437.1141246508869,5042.6899277290013,4676.8784182642612,4337.6039480334866,4022.9414424201486,3731.1054773635528,3460.4401486981433,3209.4096764006431,2976.5896904326391,2760.6591487336923,2560.3928415069213,2374.6544392656842,2202.3900451953282,2042.6222152455193,1894.4444120226101,1757.0158610129047,1629.5567799505718,1511.3439542611916,1401.7066334756007,1300.0227253298988,1205.71526595661,1118.2491461385109,1037.1280750496105,961.89176425525989,892.1133159931469,827.39680091604032,767.37501155218308]
[null,null,"Shipments (MM)",{"$f":"INDEX(Total_Unit_Sales_Standards,1,MATCH(D$7,DATES,0))","v":47.777739756989604},41.124885187597698,44.055479992303248,48.978825511065651,50.983569050858875,54.033186373126512,54.573518236857765,55.119253419226339,55.6704459534186,56.227150412952788,56.789421917082315,57.357316136253147,57.930889297615678,58.510198190591836,59.095300172497751,59.686253174222735,60.28311570596496,60.885946863024607,61.494806331654857,62.109754394971404,62.730851938921127,63.35816045831033,63.991742062893444,64.63165948352237,65.277976078357597,65.93075583914117,66.590063397532575,67.255964031507915,67.928523671822987,68.607808908541216,69.293886997626629,69.986825867602903,70.686694126278937,71.393561067541725,72.107496678217132,72.828571644999315,73.556857361449318]
[null,null,"Investments ($MM)",{"$f":"INDEX(Capex_STANDARDS,1,MATCH(D$7,DATES,0))","v":199.54733513864269},165.62800776360652,178.03050295611473,202.614844870989,208.59674741717268,213.86941041553089,216.00810451968619,238.53661204495677,221.23246696259824,205.18361528976826,190.29899436278106,176.49414747051506,163.69074463924915,151.81613818117205,140.80295048470521,130.58869170772437,121.11540520443502,112.32933867402252,104.18063916514238,96.623070205679241,89.613749452742255,83.112905374298961,77.083651581836492,71.491777533593179,66.305554420791353,61.495555135451667,57.034487298270015,52.897038399141714,49.059732171646033,45.500795386546464,42.200034308481357,39.138720114847885,36.299482626736371,33.666211748934096,31.223966059760144,28.958888032061413,26.858125404326412]
[null,null,"Net PPE (% of Revenues)",{"$f":"INDEX(Net_PPE_Percent_REV_STANDARDS,1,MATCH(D$7,DATES,0))","v":0.151},0.18286713642532942,0.17105100903411796,0.15119158515886807,0.1477012698558359,0.14477454417562144,0.14405578355108636,0.13409273088079676,0.1482233109758232,0.16345914298716793,0.17988667643001779,0.19759912264332655,0.21669698367954368,0.23728862256252373,0.25949087814931182,0.28342972808458816,0.30924100360943624,0.3370711602803243,0.3670781089714325,0.39943211187550853,0.43431674858724295,0.47192995775081031,0.51248516018198187,0.55621246983750627,0.60335999950290975,0.65419526860731192,0.70900672115332453,0.76810536237490989,0.8318265234097435,0.90053176399900225,0.97461092401065663,1.054484335426819,1.1406052073461541,1.2334621975340769,1.3335821851119549,1.4415332601178124,1.5579279469015639]
[]
[]
[]
[null,null,null,{"$f":"IF(D24=Announcement_Year,\"Ancmt Yr\",\nIF(D24=Base_Year,\"Base Yr\",\nIF(D24=Standard_Year,\"Std Yr\",\nIF(D24=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"FCF ($MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E24,0,-1)+1","v":2012},{"$f":"OFFSET(F24,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",187.40187843433054,388.63909186125443,82.791717671742163,22.599089752542739,156.09924541341448,166.74398841659209,190.26305475232226,192.16568529984607,292.21603651349699,271.69371230659328,252.61110707309592,234.86733620054986,218.36857551970897,203.02756783698018,188.76316390662058,175.49989544281709,167.69606388286445,155.53089982569011,144.24823243010249,133.78404280132582,124.07895616287624,115.07790495860455,106.72981639431255,98.987322646004472,91.806492090492611,85.146580033315686,78.969797519588028,73.241096915985068,67.927973047241565,63.000278758791893,58.430053859036448,54.191366470635636,50.26016589064929,46.614146124630054,43.232619320355354,40.096398383047735,37.18768810602937]
[null,null,"TSL 1",187.40187843433054,388.63909186125443,82.791717671742163,22.201157056972193,152.71681750106271,159.58119989631805,181.30956910197989,173.30661390541107,293.46658268325723,272.81965223037275,253.62393838527527,235.77754412879918,219.18571926484762,203.76035974811691,189.41954204229125,176.08709006106233,167.08950141776444,154.96833917988138,143.72648158262712,133.30014128978368,123.6301582854871,114.66166419484426,106.34377095572091,98.629282075179205,91.4744248322327,84.838601907389602,78.68416102972175,72.976181334406391,67.682275218522307,62.772404570804909,58.21871033263487,53.995354423170369,50.078373131695592,46.445541145316817,43.076245440489018,39.951368322820258,37.053178951510944]
[null,null,"TSL 2",187.40187843433054,388.63909186125443,82.791717671742163,21.824341108428541,149.51388193844556,152.79851282254018,172.83121025975754,44.353063604085548,293.36525412969468,272.40253987501035,252.93739123262398,234.86284840301889,218.07958903704437,202.49538302330754,188.02458618631081,174.58767011908719,162.08414002068128,150.32608137122455,139.42098676369437,129.30697968611392,119.92667233007424,111.22683996701156,103.15811894619539,95.674726600823547,88.734201472950971,82.297162383262531,76.32708497863328,70.790094489580696,65.654773521700577,60.891983790475628,56.474700787963421,52.377860443247449,48.578216906586931,45.054210650325459,41.785846138141238,38.754578368532684,35.943207648769324]
[null,null,"TSL 3",187.40187843433054,388.63909186125443,82.791717671742163,20.877784236008551,141.46814852287289,135.76048911897541,151.53368063030143,31.765698768239986,293.02200979494285,271.76533424167224,252.0506802447112,233.76618504009397,216.8081007166669,201.08020554087449,186.49325798577865,172.96449036641019,160.41713920828937,148.78000968439918,137.98707164917471,127.97708497737149,118.6932520819485,110.08289563932426,102.0971596933894,94.690732442304878,87.821589135164785,81.450753619685486,75.542077187923155,70.062033465175006,64.979528178238255,60.265722723637843,55.893870534731398,51.839165319226822,48.078600305990001,44.590837702508445,41.356087622287205,38.355995795209921,35.573539423717705]
[]
[]
[null,null,"Revenues ($MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E31,0,-1)+1","v":2012},{"$f":"OFFSET(F31,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",5701.352432532648,4732.2287932459003,5086.585798746135,5788.9955677425423,5959.9070690620756,6110.5545833008819,6171.6601291338902,6233.3767304252297,5815.971254812066,5426.3224117375676,5062.5996928931318,4723.0921022100183,4406.2004493306085,4110.4301322576157,3834.3843787639007,3576.7579179843351,3317.2894137296898,3076.6435153779012,2853.454775920316,2646.4568018769523,2454.4750676631597,2276.4202512231977,2111.2820531164803,1958.1234639854254,1816.0754478779932,1684.3320112575914,1562.145629721457,1448.8230064782888,1343.7211385183541,1246.2436681551405,1155.8374992368745,1071.9896588279739,994.22438655332985,922.1004350900829,855.20856648964559,793.16923012385712,735.63040907973539]
[null,null,"TSL 1",5701.352432532648,4732.2287932459003,5086.585798746135,5788.9955677425423,5959.9070690620756,6110.5545833008819,6171.6601291338902,6301.2880965944596,5870.8302993919779,5469.6654600719366,5095.8088587784941,4747.4095769344449,4422.741529109634,4120.1950919123801,3838.2692904788182,3575.5645057134188,3316.1825750832659,3075.6169700514683,2852.5026992010712,2645.573791593833,2453.6561135344277,2275.6607064276413,2110.5776079269176,1957.4701213149194,1815.4695006000104,1683.7700211714232,1561.6244080435531,1448.3395957488058,1343.2727958202549,1245.8278495506302,1155.4518453328633,1071.631981388663,993.89265608395965,921.79276932139305,854.92321969770603,792.90458322466839,735.38496044239832]
[null,null,"TSL 2",5701.352432532648,4732.2287932459003,5086.585798746135,5788.9955677425423,5959.9070690620756,6110.5545833008819,6171.6601291338902,6771.6490202363593,6281.5542523523545,5826.9296602030527,5405.2081351312108,5014.0083586737128,4651.1213563809652,4314.4980247703779,4002.2375609861983,3712.5767298348392,3443.255530830208,3193.4716810877217,2961.8078840202488,2746.9496578897438,2547.6778773167021,2362.8618558503845,2191.4529303496734,2032.478510771753,1885.0365616065583,1748.2904836441419,1621.464367033652,1503.8385886993099,1394.7457291327555,1293.5667853932318,1199.7276588278482,1112.6958975829002,1031.9776754229795,957.11498971539163,887.68306268100514,823.28793116597592,763.5642112585017]
[null,null,"TSL 3",5701.352432532648,4732.2287932459003,5086.585798746135,5788.9955677425423,5959.9070690620756,6110.5545833008819,6171.6601291338902,6815.3317727130498,6320.927627502806,5862.3890082790922,5437.1141246508869,5042.6899277290013,4676.8784182642612,4337.6039480334866,4022.9414424201486,3731.1054773635528,3460.4401486981433,3209.4096764006431,2976.5896904326391,2760.6591487336923,2560.3928415069213,2374.6544392656842,2202.3900451953282,2042.6222152455193,1894.4444120226101,1757.0158610129047,1629.5567799505718,1511.3439542611916,1401.7066334756007,1300.0227253298988,1205.71526595661,1118.2491461385109,1037.1280750496105,961.89176425525989,892.1133159931469,827.39680091604032,767.37501155218308]
[]
[]
[null,null,"Shipments (MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E38,0,-1)+1","v":2012},{"$f":"OFFSET(F38,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",47.777739756989604,41.124885187597698,44.055479992303248,48.978825511065651,50.983569050858875,54.033186373126512,54.573518236857765,55.119253419226339,55.670445953418607,56.227150412952788,56.789421917082315,57.357316136253147,57.930889297615678,58.510198190591836,59.095300172497758,59.686253174222742,60.28311570596496,60.885946863024607,61.494806331654857,62.109754394971404,62.730851938921127,63.35816045831033,63.991742062893444,64.63165948352237,65.277976078357597,65.93075583914117,66.590063397532589,67.255964031507915,67.928523671823001,68.607808908541216,69.293886997626629,69.986825867602903,70.686694126278937,71.393561067541725,72.107496678217132,72.828571644999315,73.556857361449318]
[null,null,"TSL 1",47.777739756989604,41.124885187597698,44.055479992303248,48.978825511065651,50.983569050858875,54.033186373126512,54.573518236857765,55.119253419226339,55.670445953418607,56.227150412952788,56.789421917082315,57.357316136253147,57.930889297615678,58.510198190591836,59.095300172497758,59.686253174222742,60.28311570596496,60.885946863024607,61.494806331654857,62.109754394971404,62.730851938921127,63.35816045831033,63.991742062893444,64.63165948352237,65.277976078357597,65.93075583914117,66.590063397532589,67.255964031507915,67.928523671823001,68.607808908541216,69.293886997626629,69.986825867602903,70.686694126278937,71.393561067541725,72.107496678217132,72.828571644999315,73.556857361449318]
[null,null,"TSL 2",47.777739756989604,41.124885187597698,44.055479992303248,48.978825511065651,50.983569050858875,54.033186373126512,54.573518236857765,55.119253419226339,55.670445953418607,56.227150412952788,56.789421917082315,57.357316136253147,57.930889297615678,58.510198190591836,59.095300172497751,59.686253174222742,60.28311570596496,60.885946863024607,61.494806331654857,62.109754394971404,62.730851938921127,63.35816045831033,63.991742062893444,64.63165948352237,65.277976078357597,65.93075583914117,66.590063397532575,67.255964031507915,67.928523671823001,68.607808908541216,69.293886997626643,69.986825867602903,70.686694126278937,71.393561067541725,72.107496678217132,72.828571644999315,73.556857361449318]
[null,null,"TSL 3",47.777739756989604,41.124885187597698,44.055479992303248,48.978825511065651,50.983569050858875,54.033186373126512,54.573518236857765,55.119253419226339,55.6704459534186,56.227150412952788,56.789421917082315,57.357316136253147,57.930889297615678,58.510198190591836,59.095300172497751,59.686253174222735,60.28311570596496,60.885946863024607,61.494806331654857,62.109754394971404,62.730851938921127,63.35816045831033,63.991742062893444,64.63165948352237,65.277976078357597,65.93075583914117,66.590063397532575,67.255964031507915,67.928523671822987,68.607808908541216,69.293886997626629,69.986825867602903,70.686694126278937,71.393561067541725,72.107496678217132,72.828571644999315,73.556857361449318]
[]
[]
[null,null,"Investments ($MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E45,0,-1)+1","v":2012},{"$f":"OFFSET(F45,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",199.54733513864269,165.62800776360652,178.03050295611473,202.614844870989,208.59674741717268,213.86941041553089,216.00810451968619,218.16818556488306,203.55899391842232,189.92128441081488,177.19098925125962,165.30822357735065,154.2170157265713,143.86505462901656,134.20345325673654,125.18652712945175,116.10512948053916,107.68252303822655,99.870917157211068,92.625988065693335,85.906627368210593,79.674708792811927,73.894871859076815,68.534321239489898,63.562640675729767,58.951620394015706,54.675097040251003,50.708805226740111,47.030239848142401,43.618528385429926,40.454312473290614,37.519638058979091,34.797853529366549,32.273515228152903,29.932299827137598,27.760923054335002,25.747064317790741]
[null,null,"TSL 1",199.54733513864269,165.62800776360652,178.03050295611473,202.614844870989,208.59674741717268,213.86941041553089,216.00810451968619,220.54508338080612,205.47906047871925,191.43829110251781,178.35331005724731,166.15933519270558,154.79595351883719,144.20682821693333,134.33942516675864,125.14475769996967,116.06639012791432,107.64659395180141,99.837594472037509,92.595082705784165,85.877963973704979,79.64812472496746,73.870216277442125,68.511454246022183,63.541432521000367,58.931950740999817,54.65685428152436,50.691885851208205,47.014547853708926,43.603974734272057,40.44081458665022,37.507119348603212,34.786242962938594,32.262746926248759,29.922312689419712,27.751660412863398,25.738473615483944]
[null,null,"TSL 2",199.54733513864269,165.62800776360652,178.03050295611473,202.614844870989,208.59674741717268,213.86941041553089,216.00810451968619,237.0077157082726,219.85439883233244,203.94253810710686,189.1822847295924,175.49029255357996,162.7892474733338,151.00743086696323,140.07831463451694,129.94018554421939,120.5139435790573,111.77150883807028,103.66327594070871,96.143238026141034,89.168725706084587,82.700164954763466,76.70085256223858,71.136747877011359,65.976279656229551,61.190166927544972,56.751252846177827,52.634350604475848,48.816100519646447,45.274837488763119,41.990468058974692,38.944356415401508,36.119218639804288,33.499024640038712,31.068907193835184,28.81507759080916,26.724747394047561]
[null,null,"TSL 3",199.54733513864269,165.62800776360652,178.03050295611473,202.614844870989,208.59674741717268,213.86941041553089,216.00810451968619,238.53661204495677,221.23246696259824,205.18361528976826,190.29899436278106,176.49414747051506,163.69074463924915,151.81613818117205,140.80295048470521,130.58869170772437,121.11540520443502,112.32933867402252,104.18063916514238,96.623070205679241,89.613749452742255,83.112905374298961,77.083651581836492,71.491777533593179,66.305554420791353,61.495555135451667,57.034487298270015,52.897038399141714,49.059732171646033,45.500795386546464,42.200034308481357,39.138720114847885,36.299482626736371,33.666211748934096,31.223966059760144,28.958888032061413,26.858125404326412]
[]
[]
[null,null,"Net PPE (% of Revenues)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E52,0,-1)+1","v":2012},{"$f":"OFFSET(F52,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",0.151,0.18286713642532942,0.17105100903411796,0.15119158515886807,0.1477012698558359,0.14477454417562144,0.14405578355108636,0.14334413936837836,0.154551472571165,0.16677167040240679,0.18007589164499907,0.19454055228856609,0.2102477108353053,0.22728548208281682,0.24574848149155623,0.26573830240117152,0.28881262851098649,0.31369175972994229,0.34051686254179547,0.3694401450524899,0.40062572063297919,0.4342505391136206,0.47050539081382259,0.50959598910390347,0.55174413764171604,0.59718898890704653,0.64618840117482845,0.69902040162676427,0.75598476390317904,0.81740470904628848,0.88362873948618448,0.95503261647574733,1.0320214921946291,1.1150322086200675,1.2045357762085276,1.301040046452449,1.4050925934764251]
[null,null,"TSL 1",0.151,0.18286713642532942,0.17105100903411796,0.15119158515886807,0.1477012698558359,0.14477454417562144,0.14405578355108636,0.14217647358193183,0.15383920845617508,0.16651307661573789,0.18027137027143955,0.19519283823017891,0.21136209138203366,0.22887003843540588,0.24781435416090494,0.2682999825739919,0.2915637577897916,0.31664715625991957,0.34369250349934416,0.3728532573011919,0.40429487847041146,0.43819576966363105,0.47474828766227761,0.51415983482268368,0.55665403589617568,0.60247200689652447,0.65187372321443249,0.70513949474186421,0.76257155637620999,0.82449578292895231,0.8912635381693832,0.96325366849501859,1.0408746525409776,1.1245669189254095,1.2148053452820677,1.312101952759779,1.4170088112776331]
[null,null,"TSL 2",0.151,0.18286713642532942,0.17105100903411796,0.15119158515886807,0.1477012698558359,0.14477454417562144,0.14405578355108636,0.13473196118088607,0.14868961078705961,0.16374198714247637,0.17997450119425215,0.19747922788540573,0.21635542610119471,0.2367100991835836,0.25865859917913708,0.28232527823260528,0.30789366653228156,0.33546193806218222,0.36518651773605848,0.39723606555882701,0.43179243361898378,0.46905169793411655,0.50922527100430215,0.55254110138611801,0.5992449670937634,0.64960187016616788,0.70389754031298346,0.76244005617129817,0.82556159337221602,0.89362030933600933,0.96700237549033086,1.0461241684424933,1.1314346325387152,1.223417827215725,1.3225956735986202,1.4295309159294423,1.5448303146298741]
[null,null,"TSL 3",0.151,0.18286713642532942,0.17105100903411796,0.15119158515886807,0.1477012698558359,0.14477454417562144,0.14405578355108636,0.13409273088079676,0.1482233109758232,0.16345914298716793,0.17988667643001779,0.19759912264332655,0.21669698367954368,0.23728862256252373,0.25949087814931182,0.28342972808458816,0.30924100360943624,0.3370711602803243,0.3670781089714325,0.39943211187550853,0.43431674858724295,0.47192995775081031,0.51248516018198187,0.55621246983750627,0.60335999950290975,0.65419526860731192,0.70900672115332453,0.76810536237490989,0.8318265234097435,0.90053176399900225,0.97461092401065663,1.054484335426819,1.1406052073461541,1.2334621975340769,1.3335821851119549,1.4415332601178124,1.5579279469015639]

{"sheet":"Dashboard","index":31,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,2,30,2],[4,4,30,4],[4,6,30,6],[32,6,58,6],[32,4,58,4],[32,2,58,2]]}
[]
[null,null,"Dashboard",null,"Scenario",null,"Navigation"]
[]
[]
[null,null,"Insert INPV Bar Graph Here",null,"Insert FCF Chart Here",null,"Insert Revenue Chart Here"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Insert Employment Chart Here",null,"Insert Shipments Chart Here",null,"Insert Investements Chart Here"]

{"sheet":"Cable Data for Graphs","index":32,"n_rows":56,"n_cols":40,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Cable MVPD Data for Graphs",null,"Scenario",null,"Dashboard",null,"Navigation"]
[]
[]
[null,null,"Current Scenario GRIM Results for Graphs"]
[null,null,null,{"$f":"IF(D7=Announcement_Year,\"Ancmt Yr\",\nIF(D7=Base_Year,\"Base Yr\",\nIF(D7=Standard_Year,\"Std Yr\",\nIF(D7=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," ","Term Yr"]
[null,null,"Base Case ",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E7,0,-1)+1","v":2012},{"$f":"OFFSET(F7,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"FCF ($MM)",{"$f":"INDEX(FCF_BASE_Cable,1,MATCH(D$7,DATES,0))","v":6675.9495153023181},8872.3916730096116,9488.816775895144,8900.8220152056365,9544.1898643539553,10176.237056167331,10399.140525798735,10610.607256133755,11122.63417239656,11606.917232079906,12064.776533657659,12497.4872852558,12906.279650078028,13292.338756587698,13656.804869294439,14000.773712756971,14343.686525803932,14665.493831617358,14967.451379493299,15250.744908838104,15516.493614253057,15765.753469122097,15999.520413772096,16218.733413289152,16424.277389345731,16616.986029869688,16797.644480022322,16966.991917712818,17125.724016729269,17274.495300488605,17413.921389377188,17544.581144657615,17667.018711939105,17781.745467243036,17889.24186873114,17989.959217198193,18084.32132845898]
[null,null,"Revenues ($MM)",{"$f":"INDEX(Revenue_BASE_Cable,1,MATCH(D$7,DATES,0))","v":56938.000000062137},58355.679744853762,59722.675276988615,61038.903664774429,62304.53366488438,63519.957426258014,64685.76348399555,65802.711225753781,66871.706955752437,67893.781632509272,68870.070315293022,69801.793320361394,70690.239060629945,71536.748520767316,72342.70130311689,73109.503167612769,73838.574980345278,74531.342980041358,75189.230268923158,75813.649433712082,76405.996203534916,76967.64405379667,77499.939668395717,78004.199176703885,78481.705086292786,78933.703837272085,79361.403909163986,79765.974416348006,80148.544133175878,80510.20089480131,80851.991324539471,81174.920843122876,81479.953919527936,81768.014527090752,82039.986772402975,82296.715667976037,82539.008022887763]
[null,null,"STBs Purchased (MM)",{"$f":"INDEX(Shipments_BASE_Cable,1,MATCH(D$7,DATES,0))","v":24.13954422031399},17.215427066257089,15.110220697047641,17.865845740481525,16.362197968429719,14.858550196377912,15.00713569834169,15.157207055325106,15.30877912587836,15.46186691713714,15.616485586308514,15.772650442171599,15.930376946593315,16.089680716059249,16.250577523219842,16.41308329845204,16.577214131436563,16.742986272750926,16.910416135478435,17.07952029683322,17.250315499801552,17.422818654799563,17.597046841347563,17.773017309761038,17.950747482858649,18.130254957687235,18.311557507264105,18.494673082336746,18.679619813160116,18.866416011291719,19.055080171404633,19.245630973118683,19.438087282849871,19.632468155678367,19.828792837235149,20.027080765607501,20.227351573263576]
[null,null,"STB Capital Expenditures ($MM)",{"$f":"INDEX(Capex_BASE_Cable,1,MATCH(D$7,DATES,0))","v":3372.3055687504043},2322.9963148734823,2154.6012113898023,2640.2595007153905,2444.5722116190582,2248.8849225227254,2271.3737717479526,2294.0875094654325,2146.083858473095,2007.4808623665745,1877.6934848147446,1756.1720992582077,1642.4004301921852,1535.8936067970558,1436.1963234504274,1342.8811018564732,1245.4645702151904,1155.1149193453307,1071.3194969999283,993.60284022879864,921.52397755793004,854.67392687669872,792.67337483567212,735.17052458770229,681.83909966018791,632.37649263229514,586.50204811255867,543.95547027432156,504.49534591322163,467.89777464641855,433.95509848118337,402.47472354430653,373.27802728670963,346.19934496263744,321.08502963262038,297.79258035657762,276.18983363034789]
[null,null,"Net PPE (% of Revenues)",{"$f":"INDEX(Net_PPE_Percent_REV_BASE_Cable,1,MATCH(D$7,DATES,0))","v":0.68499999999999994},0.67648111535430266,0.66835822468523109,0.66277175131902055,0.65731416959314315,0.65196070780802162,0.64737534783235429,0.6435001628427105,0.639761497836139,0.63616357430415571,0.63270846257939395,0.62939653043051513,0.62622680755984594,0.62319728179216449,0.62030513968511103,0.61754696185020463,0.6148910211859685,0.61233791273882854,0.60988733881012724,0.60753828784912678,0.60528918252825292,0.60313800227627234,0.6010823846141472,0.59911970887842714,0.59724716529543065,0.5954618118598678,0.59376062105291361,0.59214051809015056,0.59059841210559083,0.58913122144317931,0.58773589403280357,0.58640942366669346,0.58514886285825252,0.58395133285404055,0.58281403127689535,0.58173423780082112,0.58070931819364358]
[]
[null,null,{"$f":"\"Standards Case - \"&TSL_X","v":"Standards Case - TSL 3"}]
[null,null,"FCF ($MM)",{"$f":"INDEX(FCF_STANDARDS_Cable,1,MATCH(D$7,DATES,0))","v":6675.9495153023181},8872.3916730096116,9488.816775895144,8900.8220152056365,9544.1898643539553,10176.237056167331,10399.140525798735,10440.248595540254,10976.914755242246,11483.158760987246,11960.559630885647,12410.628021599123,12834.808116532626,13234.479505922165,13610.959068996603,13965.502863984992,14310.974327794604,14635.154672343937,14939.313111769581,15224.64787353939,15492.289734395585,15743.305409660577,15978.700802348007,16199.424117508235,16406.368846483896,16600.376625204033,16782.239970259812,16952.704896245155,17112.473417679761,17262.205938736854,17402.523533951862,17534.010123076441,17657.214543251255,17772.652521691663,17880.808552105071,17982.137678081552,18077.067186717861]
[null,null,"Revenues ($MM)",{"$f":"INDEX(Revenue_STANDARDS_Cable,1,MATCH(D$7,DATES,0))","v":56938.000000062137},58355.679744853762,59722.675276988615,61038.903664774429,62304.53366488438,63519.957426258014,64685.76348399555,65802.711225753781,66871.706955752437,67893.781632509272,68870.070315293022,69801.793320361394,70690.239060629945,71536.748520767316,72342.70130311689,73109.503167612769,73838.574980345278,74531.342980041358,75189.230268923158,75813.649433712082,76405.996203534916,76967.64405379667,77499.939668395717,78004.199176703885,78481.705086292786,78933.703837272085,79361.403909163986,79765.974416348006,80148.544133175878,80510.20089480131,80851.991324539471,81174.920843122876,81479.953919527936,81768.014527090752,82039.986772402975,82296.715667976037,82539.008022887763]
[null,null,"STBs Purchased (MM)",{"$f":"INDEX(Shipments_STANDARDS_Cable,1,MATCH(D$7,DATES,0))","v":24.13954422031399},17.215427066257089,15.110220697047641,17.865845740481525,16.362197968429719,14.858550196377912,15.00713569834169,15.157207055325106,15.308779125878356,15.46186691713714,15.616485586308514,15.772650442171598,15.930376946593315,16.089680716059249,16.250577523219842,16.41308329845204,16.577214131436563,16.742986272750926,16.910416135478435,17.07952029683322,17.250315499801552,17.422818654799563,17.597046841347563,17.773017309761038,17.950747482858649,18.130254957687235,18.311557507264105,18.494673082336746,18.679619813160116,18.866416011291719,19.055080171404633,19.245630973118683,19.438087282849871,19.632468155678367,19.828792837235149,20.027080765607501,20.227351573263576]
[null,null,"STB Capital Expenditures ($MM)",{"$f":"INDEX(Capex_STANDARDS_Cable,1,MATCH(D$7,DATES,0))","v":3372.3055687504043},2322.9963148734823,2154.6012113898023,2640.2595007153905,2444.5722116190582,2248.8849225227254,2271.3737717479526,2549.5532504260327,2364.601183896908,2193.0660824410479,2033.9746400816364,1886.4241573105585,1749.5774190881859,1622.6579444080705,1504.9455804721438,1395.7724164773595,1294.5189938282347,1200.610791271678,1113.5149650104461,1032.7373252983223,957.81953236194465,888.33649573868558,823.89396227418274,764.12627909360367,708.69431885352765,657.28355550214133,609.60227962943009,565.37994328109585,524.36562484452884,486.32660529644687,451.04704773370861,418.32677269482872,387.98012232326289,359.83490692761677,333.73142796146573,309.5215718790817,287.06796972552274]
[null,null,"Net PPE (% of Revenues)",{"$f":"INDEX(Net_PPE_Percent_REV_STANDARDS_Cable,1,MATCH(D$7,DATES,0))","v":0.68499999999999994},0.68015002268055635,0.67251847035880763,0.66521883070734722,0.6603523943177062,0.65556938948083354,0.65084805431621817,0.64684349237806715,0.64378795510775244,0.64078605372525699,0.63785095391716518,0.63499262240664323,0.63221840989468647,0.6295335311236282,0.62694146068150569,0.62444425965381412,0.6220428454103416,0.61971970444331403,0.61747707472299618,0.61531619381055758,0.61323748265905242,0.61124069898273914,0.60932506526632824,0.60748937560974314,0.60573208488601005,0.60405138310015838,0.60244525735155496,0.60091154340165653,0.5994479685181785,0.59805218699258222,0.59672180950036002,0.59545442728456932,0.59424763198567032,0.5930990318094479,0.59200626461513361,0.59096700841408467,0.58997898969249063]
[]
[]
[]
[null,null,null,{"$f":"IF(D24=Announcement_Year,\"Ancmt Yr\",\nIF(D24=Base_Year,\"Base Yr\",\nIF(D24=Standard_Year,\"Std Yr\",\nIF(D24=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"FCF ($MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E24,0,-1)+1","v":2012},{"$f":"OFFSET(F24,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",6675.9495153023181,8872.3916730096116,9488.816775895144,8900.8220152056365,9544.1898643539553,10176.237056167331,10399.140525798735,10610.607256133755,11122.63417239656,11606.917232079906,12064.776533657659,12497.4872852558,12906.279650078028,13292.338756587698,13656.804869294439,14000.773712756971,14343.686525803932,14665.493831617358,14967.451379493299,15250.744908838104,15516.493614253057,15765.753469122097,15999.520413772096,16218.733413289152,16424.277389345731,16616.986029869688,16797.644480022322,16966.991917712818,17125.724016729269,17274.495300488605,17413.921389377188,17544.581144657615,17667.018711939105,17781.745467243036,17889.24186873114,17989.959217198193,18084.32132845898]
[null,null,"TSL 1",6675.9495153023181,8872.3916730096116,9488.816775895144,8900.8220152056365,9544.1898643539553,10176.237056167331,10399.140525798735,10560.632491121423,11082.266145816258,11575.02513304387,12040.343060712392,12479.598128634032,12894.113902586461,13285.160173747987,13653.953905985298,14001.660269691336,14344.508769299435,14666.256427159376,14968.158654119234,15251.400875689375,15517.101995346031,15766.317716467187,16000.043728960745,16219.218765659973,16424.727532832811,16617.403518628664,16798.031682922905,16967.351031779945,17126.057079609269,17274.80420201095,17414.207882277587,17544.846854523195,17667.265146432139,17781.974024655545,17889.45384591895,17990.155816939416,18084.503666278659]
[null,null,"TSL 2",6675.9495153023181,8872.3916730096116,9488.816775895144,8900.8220152056365,9544.1898643539553,10176.237056167331,10399.140525798735,10451.817232659858,10987.328739284423,11492.524736104413,11968.974845006474,12418.181128475422,12841.579910867906,13240.543597070126,13616.382498273535,13970.346670231655,14315.466750137031,14639.321201200592,14943.177388409238,15228.231824223898,15495.613694791464,15746.388240225508,15981.559995346768,16202.075896265447,16408.828257436653,16602.657623276777,16784.355498045854,16954.666957444155,17114.293145207808,17263.893657895685,17404.088821015543,17535.461859628052,17658.560966577799,17773.901271523206,17881.966713963251,17983.211823483507,18078.063410463619]
[null,null,"TSL 3",6675.9495153023181,8872.3916730096116,9488.816775895144,8900.8220152056365,9544.1898643539553,10176.237056167331,10399.140525798735,10440.248595540254,10976.914755242246,11483.158760987246,11960.559630885647,12410.628021599123,12834.808116532626,13234.479505922165,13610.959068996603,13965.502863984992,14310.974327794604,14635.154672343937,14939.313111769581,15224.64787353939,15492.289734395585,15743.305409660577,15978.700802348007,16199.424117508235,16406.368846483896,16600.376625204033,16782.239970259812,16952.704896245155,17112.473417679761,17262.205938736854,17402.523533951862,17534.010123076441,17657.214543251255,17772.652521691663,17880.808552105071,17982.137678081552,18077.067186717861]
[]
[]
[null,null,"Revenues ($MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E31,0,-1)+1","v":2012},{"$f":"OFFSET(F31,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",56938.000000062137,58355.679744853762,59722.675276988615,61038.903664774429,62304.53366488438,63519.957426258014,64685.76348399555,65802.711225753781,66871.706955752437,67893.781632509272,68870.070315293022,69801.793320361394,70690.239060629945,71536.748520767316,72342.70130311689,73109.503167612769,73838.574980345278,74531.342980041358,75189.230268923158,75813.649433712082,76405.996203534916,76967.64405379667,77499.939668395717,78004.199176703885,78481.705086292786,78933.703837272085,79361.403909163986,79765.974416348006,80148.544133175878,80510.20089480131,80851.991324539471,81174.920843122876,81479.953919527936,81768.014527090752,82039.986772402975,82296.715667976037,82539.008022887763]
[null,null,"TSL 1",56938.000000062137,58355.679744853762,59722.675276988615,61038.903664774429,62304.53366488438,63519.957426258014,64685.76348399555,65802.711225753781,66871.706955752437,67893.781632509272,68870.070315293022,69801.793320361394,70690.239060629945,71536.748520767316,72342.70130311689,73109.503167612769,73838.574980345278,74531.342980041358,75189.230268923158,75813.649433712082,76405.996203534916,76967.64405379667,77499.939668395717,78004.199176703885,78481.705086292786,78933.703837272085,79361.403909163986,79765.974416348006,80148.544133175878,80510.20089480131,80851.991324539471,81174.920843122876,81479.953919527936,81768.014527090752,82039.986772402975,82296.715667976037,82539.008022887763]
[null,null,"TSL 2",56938.000000062137,58355.679744853762,59722.675276988615,61038.903664774429,62304.53366488438,63519.957426258014,64685.76348399555,65802.711225753781,66871.706955752437,67893.781632509272,68870.070315293022,69801.793320361394,70690.239060629945,71536.748520767316,72342.70130311689,73109.503167612769,73838.574980345278,74531.342980041358,75189.230268923158,75813.649433712082,76405.996203534916,76967.64405379667,77499.939668395717,78004.199176703885,78481.705086292786,78933.703837272085,79361.403909163986,79765.974416348006,80148.544133175878,80510.20089480131,80851.991324539471,81174.920843122876,81479.953919527936,81768.014527090752,82039.986772402975,82296.715667976037,82539.008022887763]
[null,null,"TSL 3",56938.000000062137,58355.679744853762,59722.675276988615,61038.903664774429,62304.53366488438,63519.957426258014,64685.76348399555,65802.711225753781,66871.706955752437,67893.781632509272,68870.070315293022,69801.793320361394,70690.239060629945,71536.748520767316,72342.70130311689,73109.503167612769,73838.574980345278,74531.342980041358,75189.230268923158,75813.649433712082,76405.996203534916,76967.64405379667,77499.939668395717,78004.199176703885,78481.705086292786,78933.703837272085,79361.403909163986,79765.974416348006,80148.544133175878,80510.20089480131,80851.991324539471,81174.920843122876,81479.953919527936,81768.014527090752,82039.986772402975,82296.715667976037,82539.008022887763]
[]
[]
[null,null,"STBs Purchased (MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E38,0,-1)+1","v":2012},{"$f":"OFFSET(F38,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",24.13954422031399,17.215427066257089,15.110220697047641,17.865845740481525,16.362197968429719,14.858550196377912,15.00713569834169,15.157207055325106,15.30877912587836,15.46186691713714,15.616485586308514,15.772650442171599,15.930376946593315,16.089680716059249,16.250577523219842,16.41308329845204,16.577214131436563,16.742986272750926,16.910416135478435,17.07952029683322,17.250315499801552,17.422818654799563,17.597046841347563,17.773017309761038,17.950747482858649,18.130254957687235,18.311557507264105,18.494673082336746,18.679619813160116,18.866416011291719,19.055080171404633,19.245630973118683,19.438087282849871,19.632468155678367,19.828792837235149,20.027080765607501,20.227351573263576]
[null,null,"TSL 1",24.13954422031399,17.215427066257089,15.110220697047641,17.865845740481525,16.362197968429719,14.858550196377912,15.00713569834169,15.157207055325108,15.30877912587836,15.46186691713714,15.616485586308514,15.772650442171598,15.930376946593315,16.089680716059249,16.250577523219846,16.41308329845204,16.577214131436563,16.742986272750926,16.910416135478435,17.07952029683322,17.250315499801552,17.422818654799563,17.597046841347563,17.773017309761038,17.950747482858649,18.130254957687235,18.311557507264105,18.494673082336746,18.679619813160116,18.866416011291719,19.055080171404633,19.245630973118683,19.438087282849871,19.632468155678367,19.828792837235149,20.027080765607501,20.227351573263576]
[null,null,"TSL 2",24.13954422031399,17.215427066257089,15.110220697047641,17.865845740481525,16.362197968429719,14.858550196377912,15.00713569834169,15.157207055325106,15.30877912587836,15.46186691713714,15.616485586308514,15.772650442171598,15.930376946593315,16.089680716059249,16.250577523219842,16.41308329845204,16.577214131436563,16.742986272750926,16.910416135478435,17.07952029683322,17.250315499801552,17.422818654799563,17.597046841347563,17.773017309761038,17.950747482858649,18.130254957687235,18.311557507264105,18.49467308233675,18.679619813160119,18.866416011291719,19.055080171404633,19.245630973118683,19.438087282849871,19.632468155678367,19.828792837235149,20.027080765607501,20.227351573263576]
[null,null,"TSL 3",24.13954422031399,17.215427066257089,15.110220697047641,17.865845740481525,16.362197968429719,14.858550196377912,15.00713569834169,15.157207055325106,15.308779125878356,15.46186691713714,15.616485586308514,15.772650442171598,15.930376946593315,16.089680716059249,16.250577523219842,16.41308329845204,16.577214131436563,16.742986272750926,16.910416135478435,17.07952029683322,17.250315499801552,17.422818654799563,17.597046841347563,17.773017309761038,17.950747482858649,18.130254957687235,18.311557507264105,18.494673082336746,18.679619813160116,18.866416011291719,19.055080171404633,19.245630973118683,19.438087282849871,19.632468155678367,19.828792837235149,20.027080765607501,20.227351573263576]
[]
[]
[null,null,"STB Capital Expenditures ($MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E45,0,-1)+1","v":2012},{"$f":"OFFSET(F45,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",3372.3055687504043,2322.9963148734823,2154.6012113898023,2640.2595007153905,2444.5722116190582,2248.8849225227254,2271.3737717479526,2294.0875094654325,2146.083858473095,2007.4808623665745,1877.6934848147446,1756.1720992582077,1642.4004301921852,1535.8936067970558,1436.1963234504274,1342.8811018564732,1245.4645702151904,1155.1149193453307,1071.3194969999283,993.60284022879864,921.52397755793004,854.67392687669872,792.67337483567212,735.17052458770229,681.83909966018791,632.37649263229514,586.50204811255867,543.95547027432156,504.49534591322163,467.89777464641855,433.95509848118337,402.47472354430653,373.27802728670963,346.19934496263744,321.08502963262038,297.79258035657762,276.18983363034789]
[null,null,"TSL 1",3372.3055687504043,2322.9963148734823,2154.6012113898023,2640.2595007153905,2444.5722116190582,2248.8849225227254,2271.3737717479526,2369.028462445036,2206.6187780687724,2055.3054853276099,1914.3333318789264,1782.998247313255,1660.6438918773492,1546.6584365850124,1440.4715593068395,1341.5516424479949,1244.2315536893714,1153.9713494527512,1070.2588850196096,992.61916815060283,920.61166393581618,853.82779515908328,791.88862399319726,734.4427018717538,681.16407533758911,631.75043655281922,585.92140797630464,543.41695147563587,503.99589284680303,467.43455336953127,433.52548063360518,402.07627143477055,372.90848006121928,345.85660577617233,320.76715375144488,297.49776412364179,275.91640423117155]
[null,null,"TSL 2",3372.3055687504043,2322.9963148734823,2154.6012113898023,2640.2595007153905,2444.5722116190582,2248.8849225227254,2271.3737717479526,2532.2052010614298,2348.9846244545033,2179.0210919205297,2021.3553878332909,1875.0977003051669,1739.4225995359084,1613.5643794964435,1496.8127366592607,1388.5087613889536,1287.7822655725709,1194.3627650316798,1107.7201889093194,1027.3629192423391,952.83500147576024,883.71355733460507,819.60638537358489,760.14973558994927,705.00624547244104,653.86302577531217,606.42988515590287,562.43768360221418,521.63680530767351,483.79574232803816,448.69978098398298,416.14978355589005,385.96105835807418,357.96231178113339,331.99467635622102,307.9108093263834,285.57405661017566]
[null,null,"TSL 3",3372.3055687504043,2322.9963148734823,2154.6012113898023,2640.2595007153905,2444.5722116190582,2248.8849225227254,2271.3737717479526,2549.5532504260327,2364.601183896908,2193.0660824410479,2033.9746400816364,1886.4241573105585,1749.5774190881859,1622.6579444080705,1504.9455804721438,1395.7724164773595,1294.5189938282347,1200.610791271678,1113.5149650104461,1032.7373252983223,957.81953236194465,888.33649573868558,823.89396227418274,764.12627909360367,708.69431885352765,657.28355550214133,609.60227962943009,565.37994328109585,524.36562484452884,486.32660529644687,451.04704773370861,418.32677269482872,387.98012232326289,359.83490692761677,333.73142796146573,309.5215718790817,287.06796972552274]
[]
[]
[null,null,"Net PPE (% of Revenues)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E52,0,-1)+1","v":2012},{"$f":"OFFSET(F52,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",0.68499999999999994,0.68015002268055635,0.67251847035880763,0.66521883070734722,0.6603523943177062,0.65556938948083354,0.65084805431621817,0.64684349237806715,0.64350297383162136,0.64026526821148488,0.63713653111485491,0.63412071672335146,0.63122001040838949,0.62843518281360944,0.62576587980410947,0.62321085994154679,0.62076818895404207,0.61840779773528021,0.61613150886486323,0.6139401915818764,0.61183393970783118,0.60981221994332557,0.60787399549019983,0.6060178290941125,0.60424196890038206,0.60254441993942343,0.60092300358366502,0.59937540692659985,0.5978992237113534,0.59649198816852689,0.59515120290110102,0.59387436176975139,0.59265896857841427,0.59150255223195303,0.59040267893089848,0.58935696187885533,0.58836306890329504]
[null,null,"TSL 1",0.68499999999999994,0.68015002268055635,0.67251847035880763,0.66521883070734722,0.6603523943177062,0.65556938948083354,0.65084805431621817,0.64684349237806715,0.64358657317583978,0.64041412136027143,0.63733507621833307,0.63435576895834811,0.63148041749744221,0.62871153255057011,0.6260502511916255,0.62349661099532439,0.62104977541232176,0.61868553273447635,0.61640567917623934,0.61421106015896132,0.6121017479503944,0.61007718971365599,0.60813633091243491,0.60627771816312559,0.60449958492314104,0.60279992282866068,0.60117654102108498,0.59962711541060554,0.5981492295023525,0.59674040814322604,0.5953981453257734,0.59411992700123384,0.59290324970052899,0.59174563563412652,0.59064464483495382,0.58959788481925557,0.58860301816551142]
[null,null,"TSL 2",0.68499999999999994,0.68015002268055635,0.67251847035880763,0.66521883070734722,0.6603523943177062,0.65556938948083354,0.65084805431621817,0.64684349237806715,0.64376860273107872,0.64074983409643183,0.63780003465622359,0.6349288965132146,0.63214353236446985,0.62944895029043091,0.62684844510860838,0.62434392125985794,0.62193615940125868,0.6196072673435743,0.61735942253960785,0.61519380879447161,0.61311079922974832,0.61111010892997342,0.60919092232614247,0.60735199949763152,0.605591764858185,0.60390838110374856,0.60229981081601991,0.60076386771644186,0.59929825923546887,0.59790062178874925,0.59656854992521613,0.59529962032369321,0.59409141145778155,0.59294151961797703,0.59184757187069958,0.59080723644249467,0.58981823094106256]
[null,null,"TSL 3",0.68499999999999994,0.68015002268055635,0.67251847035880763,0.66521883070734722,0.6603523943177062,0.65556938948083354,0.65084805431621817,0.64684349237806715,0.64378795510775244,0.64078605372525699,0.63785095391716518,0.63499262240664323,0.63221840989468647,0.6295335311236282,0.62694146068150569,0.62444425965381412,0.6220428454103416,0.61971970444331403,0.61747707472299618,0.61531619381055758,0.61323748265905242,0.61124069898273914,0.60932506526632824,0.60748937560974314,0.60573208488601005,0.60405138310015838,0.60244525735155496,0.60091154340165653,0.5994479685181785,0.59805218699258222,0.59672180950036002,0.59545442728456932,0.59424763198567032,0.5930990318094479,0.59200626461513361,0.59096700841408467,0.58997898969249063]

{"sheet":"Cable Dashboard","index":33,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,2,30,2],[4,4,30,4],[4,6,30,6],[32,2,58,2],[32,4,58,4],[32,6,58,6]]}
[]
[null,null,"Cable MVPD Dashboard",null,"Scenario",null,"Navigation"]
[]
[]
[null,null,"Insert INPV Bar Graph Here",null,"Insert FCF Chart Here",null,"Insert Revenue Chart Here"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Insert Employment Chart Here",null,"Insert Shipments Chart Here",null,"Insert Investements Chart Here"]

{"sheet":"Satellite Data for Graphs","index":34,"n_rows":56,"n_cols":40,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Satellite MVPD Data for Graphs",null,"Scenario",null,"Dashboard",null,"Navigation"]
[]
[]
[null,null,"Current Scenario GRIM Results for Graphs"]
[null,null,null,{"$f":"IF(D7=Announcement_Year,\"Ancmt Yr\",\nIF(D7=Base_Year,\"Base Yr\",\nIF(D7=Standard_Year,\"Std Yr\",\nIF(D7=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," ","Term Yr"]
[null,null,"Base Case ",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E7,0,-1)+1","v":2012},{"$f":"OFFSET(F7,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"FCF ($MM)",{"$f":"INDEX(FCF_BASE_Satellite,1,MATCH(D$7,DATES,0))","v":3877.544423185147},4391.8242871305838,4366.2290792059102,4630.2369629670193,4634.7198167123233,4796.1960839434396,5000.8237740695486,5179.9947270948705,5571.674024115041,5929.8388826705414,6257.1644568332067,6556.2146819412428,6831.8704230723451,7091.4642231299676,7336.643811893663,7568.1311962786249,7805.0049861665639,8026.8789928155138,8234.6818836360726,8429.2871708237672,8611.5162780107748,8782.1414480440289,8941.8885009946534,9091.4394505252512,9231.4349859425874,9362.4768266097781,9485.1299548574461,9599.9247330936487,9707.3589104488237,9807.8995239881588,9901.9846992674775,9990.0253547878438,10072.406814712032,10149.49033403415,10221.61454023809,10289.09679533618,10352.234482043383]
[null,null,"Revenues ($MM)",{"$f":"INDEX(Revenue_BASE_Satellite,1,MATCH(D$7,DATES,0))","v":38207.799999922907},40458.359600015712,42526.990574046387,44414.441506404371,46125.526139208239,47668.025116748489,49051.741163865532,50287.718514036511,51387.621252281548,52363.255711954116,53226.217417828688,53987.641753230426,54674.803043237145,55329.529050989811,55952.886818945837,56545.96362094309,57109.858414555783,57645.674312781193,58154.512002711919,58637.46403831015,59095.609935165638,59530.011996904046,59941.711805473373,60331.727310666138,60701.050457760924,61050.645295944836,61381.446514090552,61694.358354414326,61990.253858458818,62269.974403669679,62534.329492523881,62784.096759688611,63020.022166021095,63242.820351347706,63453.175120878463,63651.740042818055,63839.139137229366]
[null,null,"STBs Purchased (MM)",{"$f":"INDEX(Shipments_BASE_Satellite,1,MATCH(D$7,DATES,0))","v":15.251522915183488},12.826850707620938,14.362182548217566,14.18623663250272,15.226565607036413,15.885180112688484,16.04403191381537,16.204472232953524,16.36651695528306,16.530182124835889,16.695483946084249,16.862438785545088,17.031063173400543,17.201373805134551,17.373387543185896,17.547121418617753,17.722592632803931,17.899818559131969,18.078816744723291,18.259604912170524,18.44220096129223,18.626622970905153,18.812889200614208,19.001018092620349,19.19102827354655,19.382938556282014,19.576767941844835,19.772535621263284,19.97026097747592,20.169963587250678,20.371663223123182,20.575379855354416,20.781133653907958,20.988944990447042,21.198834440351508,21.410822784755023,21.624931012602577]
[null,null,"STB Capital Expenditures ($MM)",{"$f":"INDEX(Capex_BASE_Satellite,1,MATCH(D$7,DATES,0))","v":1693.3027085728293},1571.2313768781207,1821.3255219647758,1859.6895677477037,2049.9671382472366,2117.517284275234,2138.6924571179861,2160.079381689166,2025.5904294875281,1899.2465551135399,1780.5737679267238,1669.1239833437537,1564.4737586005911,1466.2230756076442,1373.9941707184255,1287.4304110104274,1194.036435030898,1107.4175318433961,1027.0822178071846,952.57466294555843,883.47210452453874,819.38244825815411,759.94204352931922,704.81362000271633,653.68437392182238,606.26419323156392,562.28401145577504,521.49428098921044,483.6635571414314,448.57718489829932,416.0360809496392,385.85560407218782,357.86450745827324,331.90396704564404,307.82668033510026,285.49603058253541,264.78531162293785]
[null,null,"Net PPE (% of Revenues)",{"$f":"INDEX(Net_PPE_Percent_REV_BASE_Satellite,1,MATCH(D$7,DATES,0))","v":0.25688775458063934},0.25874674206911369,0.26396921231532544,0.27016249409989823,0.27862095200378184,0.28807672501811959,0.29808043265158396,0.30861557271638962,0.31840077413872431,0.32755043423266939,0.33615030338247059,0.34426522864340831,0.35183685318696245,0.35869270897819011,0.3649076394950897,0.37054772035236244,0.37558287291596509,0.38008009585032393,0.38409843312368808,0.38769000233440215,0.39090087829551434,0.39377185389650154,0.3963390966712263,0.39863471653437188,0.40068725769015606,0.402522125674876,0.40416195879417782,0.40562695179636371,0.40693513843534207,0.4081026385808682,0.40914387469670455,0.41007176180237914,0.41089787443924436,0.41163259365834876,0.41228523662121946,0.41286417104258744,0.41337691639607477]
[]
[null,null,{"$f":"\"Standards Case - \"&TSL_X","v":"Standards Case - TSL 3"}]
[null,null,"FCF ($MM)",{"$f":"INDEX(FCF_STANDARDS_Satellite,1,MATCH(D$7,DATES,0))","v":3877.544423185147},4391.8242871305838,4366.2290792059102,4630.2369629670193,4634.7198167123233,4796.1960839434396,5000.8237740695486,4963.7598743240815,5386.5140759324004,5772.3832406494912,6124.3680177606111,6445.3283507598353,6740.4141910673679,7017.2025943542048,7277.5633788101723,7522.4201821178885,7762.6099829700079,7987.5594474272621,8198.2146933313343,8395.4654174034113,8580.1480537283933,8753.0487667036923,8914.9062880408346,9066.4146063945773,9208.2255173628109,9340.9510409168597,9465.1657127592389,9581.4087556402883,9690.186136277538,9791.9725131954146,9887.2130805259694,9976.3253125712708,10059.700613718062,10137.70587810715,10210.68496328891,10278.960081937787,10342.833115549602]
[null,null,"Revenues ($MM)",{"$f":"INDEX(Revenue_STANDARDS_Satellite,1,MATCH(D$7,DATES,0))","v":38207.799999922907},40458.359600015712,42526.990574046387,44414.441506404371,46125.526139208239,47668.025116748489,49051.741163865532,50287.718514036511,51387.621252281548,52363.255711954116,53226.217417828688,53987.641753230426,54674.803043237145,55329.529050989811,55952.886818945837,56545.96362094309,57109.858414555783,57645.674312781193,58154.512002711919,58637.46403831015,59095.609935165638,59530.011996904046,59941.711805473373,60331.727310666138,60701.050457760924,61050.645295944836,61381.446514090552,61694.358354414326,61990.253858458818,62269.974403669679,62534.329492523881,62784.096759688611,63020.022166021095,63242.820351347706,63453.175120878463,63651.740042818055,63839.139137229366]
[null,null,"STBs Purchased (MM)",{"$f":"INDEX(Shipments_STANDARDS_Satellite,1,MATCH(D$7,DATES,0))","v":15.251522915183488},12.826850707620938,14.362182548217566,14.18623663250272,15.226565607036413,15.885180112688484,16.04403191381537,16.204472232953524,16.36651695528306,16.530182124835889,16.695483946084249,16.862438785545088,17.031063173400543,17.201373805134551,17.373387543185896,17.547121418617753,17.722592632803927,17.899818559131969,18.078816744723291,18.259604912170524,18.44220096129223,18.626622970905149,18.812889200614205,19.001018092620345,19.19102827354655,19.382938556282014,19.576767941844835,19.772535621263284,19.970260977475917,20.169963587250674,20.371663223123182,20.575379855354416,20.781133653907958,20.988944990447042,21.198834440351508,21.410822784755023,21.624931012602577]
[null,null,"STB Capital Expenditures ($MM)",{"$f":"INDEX(Capex_STANDARDS_Satellite,1,MATCH(D$7,DATES,0))","v":1693.3027085728293},1571.2313768781207,1821.3255219647758,1859.6895677477037,2049.9671382472366,2117.517284275234,2138.6924571179861,2472.1596188171916,2292.8219131961418,2126.493890450186,1972.2317900470664,1829.1603146100711,1696.4676634000346,1573.4009260831176,1459.2618106481746,1353.4026812335162,1255.222883381336,1164.1653358689505,1079.7133697785951,1001.3877968703586,928.74419062394168,861.3703645216184,798.88403326393711,740.9306436476985,687.1813627983978,637.33121234218504,591.09733793046132,548.21740429823171,508.44810674963281,471.56379062465987,437.35517091382849,405.62814475573816,376.20269007954641,348.91184414314495,323.60075617117212,300.12580871743899,278.35380276630252]
[null,null,"Net PPE (% of Revenues)",{"$f":"INDEX(Net_PPE_Percent_REV_STANDARDS_Satellite,1,MATCH(D$7,DATES,0))","v":0.25688775458063934},0.25874674206911369,0.26396921231532544,0.27016249409989823,0.27862095200378184,0.28807672501811959,0.29808043265158396,0.30979807851611058,0.32054886548598105,0.33048543673304298,0.33972384082676249,0.34835320311265289,0.35633345758997581,0.36350520663433622,0.36995689824297973,0.37576633032452811,0.3809541021084169,0.38558897725987523,0.38973156127107916,0.39343535562192433,0.39674766360450497,0.39971037037256829,0.40236061609962903,0.40473137808982668,0.40685197516683413,0.4087485055737124,0.41044422787412888,0.41195989289083595,0.41331403350033286,0.41452321808211023,0.41560227256319127,0.41656447527630669,0.41742172824034124,0.41818470795603419,0.41886299837292601,0.41946520831248846,0.419999075316705]
[]
[]
[]
[null,null,null,{"$f":"IF(D24=Announcement_Year,\"Ancmt Yr\",\nIF(D24=Base_Year,\"Base Yr\",\nIF(D24=Standard_Year,\"Std Yr\",\nIF(D24=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"FCF ($MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E24,0,-1)+1","v":2012},{"$f":"OFFSET(F24,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",3877.544423185147,4391.8242871305838,4366.2290792059102,4630.2369629670193,4634.7198167123233,4796.1960839434396,5000.8237740695486,5179.9947270948705,5571.674024115041,5929.8388826705414,6257.1644568332067,6556.2146819412428,6831.8704230723451,7091.4642231299676,7336.643811893663,7568.1311962786249,7805.0049861665639,8026.8789928155138,8234.6818836360726,8429.2871708237672,8611.5162780107748,8782.1414480440289,8941.8885009946534,9091.4394505252512,9231.4349859425874,9362.4768266097781,9485.1299548574461,9599.9247330936487,9707.3589104488237,9807.8995239881588,9901.9846992674775,9990.0253547878438,10072.406814712032,10149.49033403415,10221.61454023809,10289.09679533618,10352.234482043383]
[null,null,"TSL 1",3877.544423185147,4391.8242871305838,4366.2290792059102,4630.2369629670193,4634.7198167123233,4796.1960839434396,5000.8237740695486,5118.2270642653439,5521.7815258044157,5890.4236812873596,6226.969002832685,6534.1087419062915,6816.8392257687601,7082.597655403255,7333.1265744714174,7569.2338370660909,7806.0276381590365,8027.8274586346524,8235.5615449643683,8430.1030189406756,8612.2729421137119,8782.8432215148605,8942.539365760731,9092.0430996532596,9231.9948445933132,9362.9960714728149,9485.6115321760099,9600.371375381832,9707.7731519961344,9808.283715239324,9902.3410201590705,9990.3558271174443,10072.713313610102,10149.774598603677,10221.878183422452,10289.341313071114,10352.461261745044]
[null,null,"TSL 2",3877.544423185147,4391.8242871305838,4366.2290792059102,4630.2369629670193,4634.7198167123233,4796.1960839434396,5000.8237740695486,4979.0805534071087,5400.3764609186819,5784.918284676558,6135.6953487560368,6455.5572254312501,6749.6443700806194,7025.5251451139029,7285.0614117407767,7529.1695258689351,7768.8697095403722,7993.3650750824891,8203.5991637378756,8400.4592825426625,8584.779649251459,8757.3443727104877,8918.8902781957877,9070.1095862250513,9211.6524525249406,9344.1293761566321,9468.1134822437689,9584.1426852853419,9692.7217386519133,9794.3241755407034,9889.3941463910833,9978.348157524968,10061.576715569066,10139.445882030292,10212.298742226831,10280.456792620924,10344.221250452341]
[null,null,"TSL 3",3877.544423185147,4391.8242871305838,4366.2290792059102,4630.2369629670193,4634.7198167123233,4796.1960839434396,5000.8237740695486,4963.7598743240815,5386.5140759324004,5772.3832406494912,6124.3680177606111,6445.3283507598353,6740.4141910673679,7017.2025943542048,7277.5633788101723,7522.4201821178885,7762.6099829700079,7987.5594474272621,8198.2146933313343,8395.4654174034113,8580.1480537283933,8753.0487667036923,8914.9062880408346,9066.4146063945773,9208.2255173628109,9340.9510409168597,9465.1657127592389,9581.4087556402883,9690.186136277538,9791.9725131954146,9887.2130805259694,9976.3253125712708,10059.700613718062,10137.70587810715,10210.68496328891,10278.960081937787,10342.833115549602]
[]
[]
[null,null,"Revenues ($MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E31,0,-1)+1","v":2012},{"$f":"OFFSET(F31,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",38207.799999922907,40458.359600015712,42526.990574046387,44414.441506404371,46125.526139208239,47668.025116748489,49051.741163865532,50287.718514036511,51387.621252281548,52363.255711954116,53226.217417828688,53987.641753230426,54674.803043237145,55329.529050989811,55952.886818945837,56545.96362094309,57109.858414555783,57645.674312781193,58154.512002711919,58637.46403831015,59095.609935165638,59530.011996904046,59941.711805473373,60331.727310666138,60701.050457760924,61050.645295944836,61381.446514090552,61694.358354414326,61990.253858458818,62269.974403669679,62534.329492523881,62784.096759688611,63020.022166021095,63242.820351347706,63453.175120878463,63651.740042818055,63839.139137229366]
[null,null,"TSL 1",38207.799999922907,40458.359600015712,42526.990574046387,44414.441506404371,46125.526139208239,47668.025116748489,49051.741163865532,50287.718514036511,51387.621252281548,52363.255711954116,53226.217417828688,53987.641753230426,54674.803043237145,55329.529050989811,55952.886818945837,56545.96362094309,57109.858414555783,57645.674312781193,58154.512002711919,58637.46403831015,59095.609935165638,59530.011996904046,59941.711805473373,60331.727310666138,60701.050457760924,61050.645295944836,61381.446514090552,61694.358354414326,61990.253858458818,62269.974403669679,62534.329492523881,62784.096759688611,63020.022166021095,63242.820351347706,63453.175120878463,63651.740042818055,63839.139137229366]
[null,null,"TSL 2",38207.799999922907,40458.359600015712,42526.990574046387,44414.441506404371,46125.526139208239,47668.025116748489,49051.741163865532,50287.718514036511,51387.621252281548,52363.255711954116,53226.217417828688,53987.641753230426,54674.803043237145,55329.529050989811,55952.886818945837,56545.96362094309,57109.858414555783,57645.674312781193,58154.512002711919,58637.46403831015,59095.609935165638,59530.011996904046,59941.711805473373,60331.727310666138,60701.050457760924,61050.645295944836,61381.446514090552,61694.358354414326,61990.253858458818,62269.974403669679,62534.329492523881,62784.096759688611,63020.022166021095,63242.820351347706,63453.175120878463,63651.740042818055,63839.139137229366]
[null,null,"TSL 3",38207.799999922907,40458.359600015712,42526.990574046387,44414.441506404371,46125.526139208239,47668.025116748489,49051.741163865532,50287.718514036511,51387.621252281548,52363.255711954116,53226.217417828688,53987.641753230426,54674.803043237145,55329.529050989811,55952.886818945837,56545.96362094309,57109.858414555783,57645.674312781193,58154.512002711919,58637.46403831015,59095.609935165638,59530.011996904046,59941.711805473373,60331.727310666138,60701.050457760924,61050.645295944836,61381.446514090552,61694.358354414326,61990.253858458818,62269.974403669679,62534.329492523881,62784.096759688611,63020.022166021095,63242.820351347706,63453.175120878463,63651.740042818055,63839.139137229366]
[]
[]
[null,null,"STBs Purchased (MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E38,0,-1)+1","v":2012},{"$f":"OFFSET(F38,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",15.251522915183488,12.826850707620938,14.362182548217566,14.18623663250272,15.226565607036413,15.885180112688484,16.04403191381537,16.204472232953524,16.36651695528306,16.530182124835889,16.695483946084249,16.862438785545088,17.031063173400543,17.201373805134551,17.373387543185896,17.547121418617753,17.722592632803931,17.899818559131969,18.078816744723291,18.259604912170524,18.44220096129223,18.626622970905153,18.812889200614208,19.001018092620349,19.19102827354655,19.382938556282014,19.576767941844835,19.772535621263284,19.97026097747592,20.169963587250678,20.371663223123182,20.575379855354416,20.781133653907958,20.988944990447042,21.198834440351508,21.410822784755023,21.624931012602577]
[null,null,"TSL 1",15.251522915183488,12.826850707620938,14.362182548217566,14.18623663250272,15.226565607036413,15.885180112688484,16.04403191381537,16.204472232953524,16.36651695528306,16.530182124835889,16.695483946084249,16.862438785545088,17.031063173400543,17.201373805134551,17.373387543185896,17.547121418617753,17.722592632803931,17.899818559131969,18.078816744723291,18.259604912170524,18.44220096129223,18.626622970905153,18.812889200614208,19.001018092620349,19.19102827354655,19.382938556282014,19.576767941844835,19.772535621263284,19.97026097747592,20.169963587250678,20.371663223123182,20.575379855354416,20.781133653907958,20.988944990447042,21.198834440351508,21.410822784755023,21.624931012602577]
[null,null,"TSL 2",15.251522915183488,12.826850707620938,14.362182548217566,14.18623663250272,15.226565607036413,15.885180112688484,16.04403191381537,16.204472232953524,16.36651695528306,16.530182124835889,16.695483946084249,16.862438785545088,17.031063173400543,17.201373805134551,17.373387543185896,17.547121418617756,17.722592632803927,17.899818559131969,18.078816744723291,18.259604912170524,18.44220096129223,18.626622970905153,18.812889200614205,19.001018092620349,19.19102827354655,19.382938556282014,19.576767941844839,19.772535621263284,19.970260977475917,20.169963587250678,20.371663223123186,20.575379855354416,20.781133653907961,20.988944990447042,21.198834440351508,21.410822784755027,21.624931012602577]
[null,null,"TSL 3",15.251522915183488,12.826850707620938,14.362182548217566,14.18623663250272,15.226565607036413,15.885180112688484,16.04403191381537,16.204472232953524,16.36651695528306,16.530182124835889,16.695483946084249,16.862438785545088,17.031063173400543,17.201373805134551,17.373387543185896,17.547121418617753,17.722592632803927,17.899818559131969,18.078816744723291,18.259604912170524,18.44220096129223,18.626622970905149,18.812889200614205,19.001018092620345,19.19102827354655,19.382938556282014,19.576767941844835,19.772535621263284,19.970260977475917,20.169963587250674,20.371663223123182,20.575379855354416,20.781133653907958,20.988944990447042,21.198834440351508,21.410822784755023,21.624931012602577]
[]
[]
[null,null,"STB Capital Expenditures ($MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E45,0,-1)+1","v":2012},{"$f":"OFFSET(F45,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",1693.3027085728293,1571.2313768781207,1821.3255219647758,1859.6895677477037,2049.9671382472366,2117.517284275234,2138.6924571179861,2160.079381689166,2025.5904294875281,1899.2465551135399,1780.5737679267238,1669.1239833437537,1564.4737586005911,1466.2230756076442,1373.9941707184255,1287.4304110104274,1194.036435030898,1107.4175318433961,1027.0822178071846,952.57466294555843,883.47210452453874,819.38244825815411,759.94204352931922,704.81362000271633,653.68437392182238,606.26419323156392,562.28401145577504,521.49428098921044,483.6635571414314,448.57718489829932,416.0360809496392,385.85560407218782,357.86450745827324,331.90396704564404,307.82668033510026,285.49603058253541,264.78531162293785]
[null,null,"TSL 1",1693.3027085728293,1571.2313768781207,1821.3255219647758,1859.6895677477037,2049.9671382472366,2117.517284275234,2138.6924571179861,2249.225357075084,2097.5976129002552,1956.1324143378627,1824.1532571899995,1701.0283082925096,1586.167484467225,1479.019720196655,1379.0704120121168,1285.8390283354754,1192.560495920156,1106.048661682305,1025.8126495002757,951.39719284523699,882.38005155692235,818.36961601404528,759.00268510520789,703.94240539231885,652.87635977313573,605.51479479783018,561.588976581206,520.84966598186304,483.06570439633714,448.02270214387562,415.52182199962851,385.37865097390608,357.42215393587804,331.49370314447543,307.44617817996732,285.14313116913729,264.45801256747461]
[null,null,"TSL 2",1693.3027085728293,1571.2313768781207,1821.3255219647758,1859.6895677477037,2049.9671382472366,2117.517284275234,2138.6924571179861,2450.0480993284214,2272.8150718463639,2108.4027295561418,1955.8836569973605,1814.3975250222572,1683.1462380225842,1561.3894321850939,1448.4402993839528,1343.6617131550843,1246.1885536819218,1155.7863829291052,1071.9422506470123,994.18041750078703,922.05965568150236,855.17074533890411,793.13415263025877,735.59787621034866,682.23544994339181,632.7440905040969,586.84297935716609,544.27166936704134,504.7886069968518,468.16976171137856,434.20735480715012,402.70868045692504,373.49501227906723,346.40058922758095,321.27167504865901,297.96568596700564,276.35038165235483]
[null,null,"TSL 3",1693.3027085728293,1571.2313768781207,1821.3255219647758,1859.6895677477037,2049.9671382472366,2117.517284275234,2138.6924571179861,2472.1596188171916,2292.8219131961418,2126.493890450186,1972.2317900470664,1829.1603146100711,1696.4676634000346,1573.4009260831176,1459.2618106481746,1353.4026812335162,1255.222883381336,1164.1653358689505,1079.7133697785951,1001.3877968703586,928.74419062394168,861.3703645216184,798.88403326393711,740.9306436476985,687.1813627983978,637.33121234218504,591.09733793046132,548.21740429823171,508.44810674963281,471.56379062465987,437.35517091382849,405.62814475573816,376.20269007954641,348.91184414314495,323.60075617117212,300.12580871743899,278.35380276630252]
[]
[]
[null,null,"Net PPE (% of Revenues)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E52,0,-1)+1","v":2012},{"$f":"OFFSET(F52,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",0.25688775458063934,0.25874674206911369,0.26396921231532544,0.27016249409989823,0.27862095200378184,0.28807672501811959,0.29808043265158396,0.30861557271638962,0.31840077413872431,0.32755043423266939,0.33615030338247059,0.34426522864340831,0.35183685318696245,0.35869270897819011,0.3649076394950897,0.37054772035236244,0.37558287291596509,0.38008009585032393,0.38409843312368808,0.38769000233440215,0.39090087829551434,0.39377185389650154,0.3963390966712263,0.39863471653437188,0.40068725769015606,0.402522125674876,0.40416195879417782,0.40562695179636371,0.40693513843534207,0.4081026385808682,0.40914387469670455,0.41007176180237914,0.41089787443924436,0.41163259365834876,0.41228523662121946,0.41286417104258744,0.41337691639607477]
[null,null,"TSL 1",0.25688775458063934,0.25874674206911369,0.26396921231532544,0.27016249409989823,0.27862095200378184,0.28807672501811959,0.29808043265158396,0.30895335646676653,0.31899833102139619,0.3283438604029893,0.33708687675136673,0.34530119696814027,0.35293540549339841,0.3598223313786284,0.36604196400483507,0.37166478505307987,0.3766839834415075,0.38116644681699685,0.38517111899448109,0.38875002705768108,0.39194916387478712,0.39480924802570055,0.39736637955119652,0.39965260697034866,0.40169641855649363,0.40352316882176603,0.40515544946125365,0.4066134125896616,0.40791505291686153,0.40907645451375796,0.41011200698374578,0.41103459515081536,0.4118557657810053,0.41258587435125027,0.4132342144537085,0.413809132061983,0.41431812657796963]
[null,null,"TSL 2",0.25688775458063934,0.25874674206911369,0.26396921231532544,0.27016249409989823,0.27862095200378184,0.28807672501811959,0.29808043265158396,0.30971429557529789,0.32039269035051643,0.33026633920326032,0.3394497705348784,0.348030893985804,0.35596877317094255,0.36310347203469334,0.36952278699268837,0.37530394760658442,0.38046614207884105,0.38507785649943921,0.38919945030580066,0.39288420647969285,0.39617923395592752,0.39912624472176855,0.40176222442168624,0.40412001225350003,0.40622880343231899,0.40811458541387435,0.40980051733270628,0.41130726066144374,0.41265326788488926,0.4138550349658246,0.41492732252491271,0.41588334993734144,0.41673496594139842,0.41749279884040708,0.41816638894407643,0.41876430552563088,0.41929425025658645]
[null,null,"TSL 3",0.25688775458063934,0.25874674206911369,0.26396921231532544,0.27016249409989823,0.27862095200378184,0.28807672501811959,0.29808043265158396,0.30979807851611058,0.32054886548598105,0.33048543673304298,0.33972384082676249,0.34835320311265289,0.35633345758997581,0.36350520663433622,0.36995689824297973,0.37576633032452811,0.3809541021084169,0.38558897725987523,0.38973156127107916,0.39343535562192433,0.39674766360450497,0.39971037037256829,0.40236061609962903,0.40473137808982668,0.40685197516683413,0.4087485055737124,0.41044422787412888,0.41195989289083595,0.41331403350033286,0.41452321808211023,0.41560227256319127,0.41656447527630669,0.41742172824034124,0.41818470795603419,0.41886299837292601,0.41946520831248846,0.419999075316705]

{"sheet":"Satellite Dashboard","index":35,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,2,30,2],[4,4,30,4],[4,6,30,6],[32,2,58,2],[32,4,58,4],[32,6,58,6]]}
[]
[null,null,"Satellite MVPD Dashboard",null,"Scenario",null,"Navigation"]
[]
[]
[null,null,"Insert INPV Bar Graph Here",null,"Insert FCF Chart Here",null,"Insert Revenue Chart Here"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Insert Employment Chart Here",null,"Insert Shipments Chart Here",null,"Insert Investements Chart Here"]

{"sheet":"IPTV Data for Graphs","index":36,"n_rows":56,"n_cols":40,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"IPTV MVPD Data for Graphs",null,"Scenario",null,"Dashboard",null,"Navigation"]
[]
[]
[null,null,"Current Scenario GRIM Results for Graphs"]
[null,null,null,{"$f":"IF(D7=Announcement_Year,\"Ancmt Yr\",\nIF(D7=Base_Year,\"Base Yr\",\nIF(D7=Standard_Year,\"Std Yr\",\nIF(D7=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," ","Term Yr"]
[null,null,"Base Case ",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E7,0,-1)+1","v":2012},{"$f":"OFFSET(F7,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"FCF ($MM)",{"$f":"INDEX(FCF_BASE_IPTV,1,MATCH(D$7,DATES,0))","v":373.96454057902315},317.13154043434542,172.17122714304583,260.9620962747656,405.97097945960491,535.26861352711717,595.58163490280936,639.27385062155554,731.06662311338164,813.89614550031752,889.93450923143564,959.72663398170243,1024.2316985020921,1084.8443246694019,1141.921324542421,1195.65612291451,1250.2772800354828,1301.3286482646433,1349.0405235060357,1393.6286909325804,1435.2953096303963,1474.2297445039305,1510.6093488319013,1544.6002005612063,1576.3577951643479,1606.0276976591952,1633.7461561923255,1659.6406794141187,1683.8305797211317,1706.4274843057824,1727.5358158321433,1747.2532444474043,1765.6711127393621,1782.8748351595864,1798.9442733482933,1813.9540887195424,1827.9740735931041]
[null,null,"Revenues ($MM)",{"$f":"INDEX(Revenue_BASE_IPTV,1,MATCH(D$7,DATES,0))","v":3943.3990874459728},4658.6264290326508,5294.7722393326158,5851.8365183755068,6329.8192661020457,6728.7204825122317,7048.5401676357042,7289.2783215021027,7448.7108315176929,7590.1304728684263,7715.2180338235366,7825.5876044764345,7925.1926381234334,8020.0961301858742,8110.4527500280228,8196.4200995823212,8278.1574743558776,8355.8247721904463,8429.5815392893546,8499.5861429467841,8565.9950605257691,8628.9622744899843,8688.6387636656327,8745.1720813634274,8798.7060115017684,8849.3802944198069,8897.330414636197,8942.6874433822268,8985.5779293059313,9026.1238312981877,9064.4424879265607,9100.6466184729998,9134.8443510543839,9167.1392737583828,9197.6305051499439,9226.4127808958801,9253.5765536166527]
[null,null,"STBs Purchased (MM)",{"$f":"INDEX(Shipments_BASE_IPTV,1,MATCH(D$7,DATES,0))","v":2.2200059548254618},3.2159407470530077,4.583076747038036,4.6267431380814044,4.3948054753927508,4.1628678127040963,4.2044964908311373,4.2465414557394485,4.2890068702968431,4.3318969389998117,4.3752159083898094,4.418968067473708,4.4631577481484452,4.50778932562993,4.5528672188862283,4.5983958910750911,4.6443798499858424,4.6908236484857007,4.7377318849705583,4.7851092038202632,4.8329602958584656,4.8812898988170508,4.9301027978052208,4.9794038257832733,5.0291978640411061,5.0794898426815172,5.1302847411083317,5.1815875885194158,5.2334034644046099,5.2857374990486568,5.338594874039142,5.3919808227795336,5.4459006310073281,5.500359637317402,5.5553632336905761,5.6109168660274813,5.6670260346877566]
[null,null,"STB Capital Expenditures ($MM)",{"$f":"INDEX(Capex_BASE_IPTV,1,MATCH(D$7,DATES,0))","v":191.31729854274838},271.05657082763059,389.96686539155678,402.59509327944926,384.32941919578053,365.71407996653056,369.37122076619585,373.06493297385788,349.13884795834304,326.72085404025074,305.71805899113554,286.04311163710673,267.61388677335253,250.35318663344228,234.18845816967041,219.05152542149463,203.16088564125369,188.42299945238577,174.75424273019865,162.07705768914036,150.3195128127752,139.41489470772942,129.30132956574766,119.92143208600204,111.22197986560543,103.153611410792,95.670546055251691,88.730324196409612,82.293566375727536,76.323749836026238,70.787001287994869,65.651904710025079,60.889323090808745,56.472233103249998,52.37557177161662,48.576094261905347,45.052241988511305]
[null,null,"Net PPE (% of Revenues)",{"$f":"INDEX(Net_PPE_Percent_REV_BASE_IPTV,1,MATCH(D$7,DATES,0))","v":0.82199999999999995},0.70687952634474716,0.63576168177853665,0.59321865534548224,0.56558182336969831,0.5474614599167682,0.53661856468225222,0.53256664507318563,0.5346793658022907,0.53712682541354806,0.53984287172744905,0.54276845556055642,0.5456840010502928,0.54822880535325835,0.5504486811556274,0.55238352144522973,0.55406811809843504,0.55547740852620309,0.55664740155517922,0.55760948729885274,0.55839105640004283,0.55901603064364502,0.55950531851731999,0.55987720708011801,0.56014769966562405,0.560330807426758,0.56043880146706926,0.56048243125226094,0.5604711141184191,0.56041309995964661,0.5603156145626802,0.56018498453936139,0.56002674637286676,0.55984574172672896,0.55964620085562611,0.5594318156943785,0.55920580397887432]
[]
[null,null,{"$f":"\"Standards Case - \"&TSL_X","v":"Standards Case - TSL 3"}]
[null,null,"FCF ($MM)",{"$f":"INDEX(FCF_STANDARDS_IPTV,1,MATCH(D$7,DATES,0))","v":373.96454057902315},317.13154043434542,172.17122714304583,260.9620962747656,405.97097945960491,535.26861352711717,595.58163490280936,606.60043600399467,702.81519123017779,789.59707226073965,869.1630357791712,942.09882876953952,1009.4007691102211,1072.4972498739698,1131.7757795795255,1187.4576731247807,1242.6735698263806,1294.2765334835744,1342.4999898037076,1387.5626267178952,1429.6692954958644,1469.0118579267776,1505.7699830427332,1540.1118965524684,1572.195085885387,1602.166963513869,1630.165491019231,1656.3197661890179,1680.7505752762831,1703.5709124120676,1724.8864680373338,1744.7960881079105,1763.3922057236268,1780.761246739145,1796.9840108276296,1812.1360293884277,1826.2879016153156]
[null,null,"Revenues ($MM)",{"$f":"INDEX(Revenue_STANDARDS_IPTV,1,MATCH(D$7,DATES,0))","v":3943.3990874459728},4658.6264290326508,5294.7722393326158,5851.8365183755068,6329.8192661020457,6728.7204825122317,7048.5401676357042,7289.2783215021027,7448.7108315176929,7590.1304728684263,7715.2180338235366,7825.5876044764345,7925.1926381234334,8020.0961301858742,8110.4527500280228,8196.4200995823212,8278.1574743558776,8355.8247721904463,8429.5815392893546,8499.5861429467841,8565.9950605257691,8628.9622744899843,8688.6387636656327,8745.1720813634274,8798.7060115017684,8849.3802944198069,8897.330414636197,8942.6874433822268,8985.5779293059313,9026.1238312981877,9064.4424879265607,9100.6466184729998,9134.8443510543839,9167.1392737583828,9197.6305051499439,9226.4127808958801,9253.5765536166527]
[null,null,"STBs Purchased (MM)",{"$f":"INDEX(Shipments_STANDARDS_IPTV,1,MATCH(D$7,DATES,0))","v":2.2200059548254618},3.2159407470530077,4.583076747038036,4.6267431380814044,4.3948054753927508,4.1628678127040963,4.2044964908311373,4.2465414557394485,4.2890068702968431,4.3318969389998117,4.3752159083898094,4.418968067473708,4.4631577481484452,4.50778932562993,4.5528672188862283,4.5983958910750911,4.6443798499858424,4.6908236484857007,4.7377318849705574,4.7851092038202623,4.8329602958584656,4.8812898988170508,4.9301027978052208,4.9794038257832725,5.0291978640411061,5.0794898426815172,5.1302847411083317,5.1815875885194158,5.233403464404609,5.2857374990486559,5.338594874039142,5.3919808227795336,5.4459006310073281,5.500359637317402,5.5553632336905761,5.6109168660274813,5.6670260346877566]
[null,null,"STB Capital Expenditures ($MM)",{"$f":"INDEX(Capex_STANDARDS_IPTV,1,MATCH(D$7,DATES,0))","v":191.31729854274838},271.05657082763059,389.96686539155678,402.59509327944926,384.32941919578053,365.71407996653056,369.37122076619585,423.02261047137034,392.33531026214695,363.87415676664574,337.47765877654177,312.99604012915626,290.29038986370409,269.23187402769798,249.70100466122724,231.58696181125919,214.78696472901092,199.20568868250717,184.75472407526451,171.35207480209147,158.92169299563017,147.39304752374707,136.70072378938801,126.78405256212513,117.58676573535112,109.05667705585593,101.14538601421582,93.808003215841509,87.002895674415782,80.691450582491456,74.837856218862967,69.408898749559157,64.373773769488011,59.703911515402616,55.37281475843136,51.355908456358648,47.630400312570373]
[null,null,"Net PPE (% of Revenues)",{"$f":"INDEX(Net_PPE_Percent_REV_STANDARDS_IPTV,1,MATCH(D$7,DATES,0))","v":0.82199999999999995},0.70687952634474716,0.63576168177853665,0.59321865534548224,0.56558182336969831,0.5474614599167682,0.53661856468225222,0.53256664507318563,0.53518187837812969,0.53804638256855963,0.54110832707933354,0.54432014054799227,0.54747099743471805,0.5502065028323222,0.5525787479984462,0.5546330500545027,0.55640889225037804,0.55790067369508023,0.55914530376628535,0.5601749715987131,0.56101777796545682,0.56169827680146867,0.56223794020359097,0.56265555848284121,0.56296758497724098,0.56318843378572525,0.56333073729779159,0.56340556932271602,0.56342263872839038,0.56339045775217422,0.56331648851937322,0.56320727077838739,0.56306853341829244,0.56290529196068906,0.56272193390162129,0.56252229351173932,0.56230971747582903]
[]
[]
[]
[null,null,null,{"$f":"IF(D24=Announcement_Year,\"Ancmt Yr\",\nIF(D24=Base_Year,\"Base Yr\",\nIF(D24=Standard_Year,\"Std Yr\",\nIF(D24=Terminal_Year,\"Term Yr\",\n\" \"))))","v":" "},"Base Yr","Ancmt Yr"," "," "," "," ","Std Yr"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Term Yr"]
[null,null,"FCF ($MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E24,0,-1)+1","v":2012},{"$f":"OFFSET(F24,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",373.96454057902315,317.13154043434542,172.17122714304583,260.9620962747656,405.97097945960491,535.26861352711717,595.58163490280936,639.27385062155554,731.06662311338164,813.89614550031752,889.93450923143564,959.72663398170243,1024.2316985020921,1084.8443246694019,1141.921324542421,1195.65612291451,1250.2772800354828,1301.3286482646433,1349.0405235060357,1393.6286909325804,1435.2953096303963,1474.2297445039305,1510.6093488319013,1544.6002005612063,1576.3577951643479,1606.0276976591952,1633.7461561923255,1659.6406794141187,1683.8305797211317,1706.4274843057824,1727.5358158321433,1747.2532444474043,1765.6711127393621,1782.8748351595864,1798.9442733482933,1813.9540887195424,1827.9740735931041]
[null,null,"TSL 1",373.96454057902315,317.13154043434542,172.17122714304583,260.9620962747656,405.97097945960491,535.26861352711717,595.58163490280936,634.43491675835048,727.15754315494314,810.80747556825986,887.5677908722048,957.99337628261878,1023.0524500774197,1084.1478278341654,1141.6437446333446,1195.7403463064281,1250.3553936156595,1301.4010952567323,1349.107714980948,1393.691008140938,1435.3531061657834,1474.2833483092163,1510.6590640600177,1544.6463093009406,1576.4005590409386,1606.0673593188199,1633.7829406788978,1659.6747954462048,1683.8622208762426,1706.4568301187492,1727.5630328138132,1747.2784870294406,1765.6945241505018,1782.8965482383335,1798.9644112966587,1813.9727658021011,1827.9913957853437]
[null,null,"TSL 2",373.96454057902315,317.13154043434542,172.17122714304583,260.9620962747656,405.97097945960491,535.26861352711717,595.58163490280936,609.36249053580514,705.26775654446942,791.77051561950225,871.08494726384424,943.79426440363659,1010.8924733231399,1073.8058590238779,1132.9200081126564,1188.4544838193287,1243.5980689511016,1295.1339667317181,1343.2952223305567,1388.3001707461071,1430.3533359182386,1469.6462760517211,1506.3583786171637,1540.6576081871115,1572.7012099983581,1602.6363719000351,1630.6008471450452,1656.7235403052653,1681.1250584345171,1703.9182294642451,1725.2085896924241,1745.0948421138758,1763.6692872382334,1781.018227948447,1797.2223498666963,1812.3570786149353,1826.4929152829491]
[null,null,"TSL 3",373.96454057902315,317.13154043434542,172.17122714304583,260.9620962747656,405.97097945960491,535.26861352711717,595.58163490280936,606.60043600399467,702.81519123017779,789.59707226073965,869.1630357791712,942.09882876953952,1009.4007691102211,1072.4972498739698,1131.7757795795255,1187.4576731247807,1242.6735698263806,1294.2765334835744,1342.4999898037076,1387.5626267178952,1429.6692954958644,1469.0118579267776,1505.7699830427332,1540.1118965524684,1572.195085885387,1602.166963513869,1630.165491019231,1656.3197661890179,1680.7505752762831,1703.5709124120676,1724.8864680373338,1744.7960881079105,1763.3922057236268,1780.761246739145,1796.9840108276296,1812.1360293884277,1826.2879016153156]
[]
[]
[null,null,"Revenues ($MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E31,0,-1)+1","v":2012},{"$f":"OFFSET(F31,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",3943.3990874459728,4658.6264290326508,5294.7722393326158,5851.8365183755068,6329.8192661020457,6728.7204825122317,7048.5401676357042,7289.2783215021027,7448.7108315176929,7590.1304728684263,7715.2180338235366,7825.5876044764345,7925.1926381234334,8020.0961301858742,8110.4527500280228,8196.4200995823212,8278.1574743558776,8355.8247721904463,8429.5815392893546,8499.5861429467841,8565.9950605257691,8628.9622744899843,8688.6387636656327,8745.1720813634274,8798.7060115017684,8849.3802944198069,8897.330414636197,8942.6874433822268,8985.5779293059313,9026.1238312981877,9064.4424879265607,9100.6466184729998,9134.8443510543839,9167.1392737583828,9197.6305051499439,9226.4127808958801,9253.5765536166527]
[null,null,"TSL 1",3943.3990874459728,4658.6264290326508,5294.7722393326158,5851.8365183755068,6329.8192661020457,6728.7204825122317,7048.5401676357042,7289.2783215021027,7448.7108315176929,7590.1304728684263,7715.2180338235366,7825.5876044764345,7925.1926381234334,8020.0961301858742,8110.4527500280228,8196.4200995823212,8278.1574743558776,8355.8247721904463,8429.5815392893546,8499.5861429467841,8565.9950605257691,8628.9622744899843,8688.6387636656327,8745.1720813634274,8798.7060115017684,8849.3802944198069,8897.330414636197,8942.6874433822268,8985.5779293059313,9026.1238312981877,9064.4424879265607,9100.6466184729998,9134.8443510543839,9167.1392737583828,9197.6305051499439,9226.4127808958801,9253.5765536166527]
[null,null,"TSL 2",3943.3990874459728,4658.6264290326508,5294.7722393326158,5851.8365183755068,6329.8192661020457,6728.7204825122317,7048.5401676357042,7289.2783215021027,7448.7108315176929,7590.1304728684263,7715.2180338235366,7825.5876044764345,7925.1926381234334,8020.0961301858742,8110.4527500280228,8196.4200995823212,8278.1574743558776,8355.8247721904463,8429.5815392893546,8499.5861429467841,8565.9950605257691,8628.9622744899843,8688.6387636656327,8745.1720813634274,8798.7060115017684,8849.3802944198069,8897.330414636197,8942.6874433822268,8985.5779293059313,9026.1238312981877,9064.4424879265607,9100.6466184729998,9134.8443510543839,9167.1392737583828,9197.6305051499439,9226.4127808958801,9253.5765536166527]
[null,null,"TSL 3",3943.3990874459728,4658.6264290326508,5294.7722393326158,5851.8365183755068,6329.8192661020457,6728.7204825122317,7048.5401676357042,7289.2783215021027,7448.7108315176929,7590.1304728684263,7715.2180338235366,7825.5876044764345,7925.1926381234334,8020.0961301858742,8110.4527500280228,8196.4200995823212,8278.1574743558776,8355.8247721904463,8429.5815392893546,8499.5861429467841,8565.9950605257691,8628.9622744899843,8688.6387636656327,8745.1720813634274,8798.7060115017684,8849.3802944198069,8897.330414636197,8942.6874433822268,8985.5779293059313,9026.1238312981877,9064.4424879265607,9100.6466184729998,9134.8443510543839,9167.1392737583828,9197.6305051499439,9226.4127808958801,9253.5765536166527]
[]
[]
[null,null,"STBs Purchased (MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E38,0,-1)+1","v":2012},{"$f":"OFFSET(F38,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",2.2200059548254618,3.2159407470530077,4.583076747038036,4.6267431380814044,4.3948054753927508,4.1628678127040963,4.2044964908311373,4.2465414557394485,4.2890068702968431,4.3318969389998117,4.3752159083898094,4.418968067473708,4.4631577481484452,4.50778932562993,4.5528672188862283,4.5983958910750911,4.6443798499858424,4.6908236484857007,4.7377318849705583,4.7851092038202632,4.8329602958584656,4.8812898988170508,4.9301027978052208,4.9794038257832733,5.0291978640411061,5.0794898426815172,5.1302847411083317,5.1815875885194158,5.2334034644046099,5.2857374990486568,5.338594874039142,5.3919808227795336,5.4459006310073281,5.500359637317402,5.5553632336905761,5.6109168660274813,5.6670260346877566]
[null,null,"TSL 1",2.2200059548254618,3.2159407470530077,4.583076747038036,4.6267431380814044,4.3948054753927508,4.1628678127040963,4.2044964908311373,4.2465414557394485,4.2890068702968431,4.3318969389998117,4.3752159083898094,4.418968067473708,4.4631577481484452,4.50778932562993,4.5528672188862283,4.5983958910750911,4.6443798499858424,4.6908236484857007,4.7377318849705583,4.7851092038202632,4.8329602958584656,4.8812898988170508,4.9301027978052208,4.9794038257832733,5.0291978640411061,5.0794898426815172,5.1302847411083317,5.1815875885194158,5.2334034644046099,5.2857374990486568,5.338594874039142,5.3919808227795336,5.4459006310073281,5.500359637317402,5.5553632336905761,5.6109168660274813,5.6670260346877566]
[null,null,"TSL 2",2.2200059548254618,3.2159407470530077,4.583076747038036,4.6267431380814044,4.3948054753927508,4.1628678127040963,4.2044964908311373,4.2465414557394485,4.2890068702968431,4.3318969389998117,4.3752159083898094,4.4189680674737071,4.4631577481484452,4.50778932562993,4.5528672188862283,4.5983958910750911,4.6443798499858424,4.6908236484857007,4.7377318849705574,4.7851092038202632,4.8329602958584656,4.8812898988170508,4.9301027978052208,4.9794038257832733,5.0291978640411061,5.0794898426815172,5.1302847411083325,5.1815875885194158,5.2334034644046099,5.2857374990486559,5.338594874039142,5.3919808227795336,5.4459006310073281,5.500359637317402,5.5553632336905761,5.6109168660274813,5.6670260346877575]
[null,null,"TSL 3",2.2200059548254618,3.2159407470530077,4.583076747038036,4.6267431380814044,4.3948054753927508,4.1628678127040963,4.2044964908311373,4.2465414557394485,4.2890068702968431,4.3318969389998117,4.3752159083898094,4.418968067473708,4.4631577481484452,4.50778932562993,4.5528672188862283,4.5983958910750911,4.6443798499858424,4.6908236484857007,4.7377318849705574,4.7851092038202623,4.8329602958584656,4.8812898988170508,4.9301027978052208,4.9794038257832725,5.0291978640411061,5.0794898426815172,5.1302847411083317,5.1815875885194158,5.233403464404609,5.2857374990486559,5.338594874039142,5.3919808227795336,5.4459006310073281,5.500359637317402,5.5553632336905761,5.6109168660274813,5.6670260346877566]
[]
[]
[null,null,"STB Capital Expenditures ($MM)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E45,0,-1)+1","v":2012},{"$f":"OFFSET(F45,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",191.31729854274838,271.05657082763059,389.96686539155678,402.59509327944926,384.32941919578053,365.71407996653056,369.37122076619585,373.06493297385788,349.13884795834304,326.72085404025074,305.71805899113554,286.04311163710673,267.61388677335253,250.35318663344228,234.18845816967041,219.05152542149463,203.16088564125369,188.42299945238577,174.75424273019865,162.07705768914036,150.3195128127752,139.41489470772942,129.30132956574766,119.92143208600204,111.22197986560543,103.153611410792,95.670546055251691,88.730324196409612,82.293566375727536,76.323749836026238,70.787001287994869,65.651904710025079,60.889323090808745,56.472233103249998,52.37557177161662,48.576094261905347,45.052241988511305]
[null,null,"TSL 1",191.31729854274838,271.05657082763059,389.96686539155678,402.59509327944926,384.32941919578053,365.71407996653056,369.37122076619585,380.46366678234892,355.11583439093624,331.44343287592221,309.33677328536669,288.69326406728374,269.41695857282031,251.4181308604247,234.61287807618299,218.92274778681949,203.04144991369574,188.31222794261802,174.65150691046432,161.9817746269286,150.23114186320842,139.33293444589424,129.22531494156377,119.85093178548519,111.15659386355219,103.09296870099978,95.614302545395418,88.678160755630145,82.245187023853788,76.278880064156311,70.74538650090733,65.613308781582191,60.853527024154943,56.439033788203602,52.344780832203945,48.54753698749802,45.025756342502092]
[null,null,"TSL 2",191.31729854274838,271.05657082763059,389.96686539155678,402.59509327944926,384.32941919578053,365.71407996653056,369.37122076619585,418.79942684805314,388.58533590387776,360.55096010516809,334.53905455491628,310.40371766707483,288.00957291013623,267.23100957423969,247.95147830438106,230.06283744938358,213.37340481615368,197.89467254942863,183.53881289558331,170.22436938369822,157.8757946340352,146.42302169524163,135.80106647800952,125.94965902936343,116.81290155539152,108.33895125201083,100.47972614411822,93.190632264031663,86.430310621207269,80.160402527514663,74.345331946504871,68.952103631700254,63.950115908524715,59.310987037581398,55.008394174047467,51.017924009426011,47.316934248183557]
[null,null,"TSL 3",191.31729854274838,271.05657082763059,389.96686539155678,402.59509327944926,384.32941919578053,365.71407996653056,369.37122076619585,423.02261047137034,392.33531026214695,363.87415676664574,337.47765877654177,312.99604012915626,290.29038986370409,269.23187402769798,249.70100466122724,231.58696181125919,214.78696472901092,199.20568868250717,184.75472407526451,171.35207480209147,158.92169299563017,147.39304752374707,136.70072378938801,126.78405256212513,117.58676573535112,109.05667705585593,101.14538601421582,93.808003215841509,87.002895674415782,80.691450582491456,74.837856218862967,69.408898749559157,64.373773769488011,59.703911515402616,55.37281475843136,51.355908456358648,47.630400312570373]
[]
[]
[null,null,"Net PPE (% of Revenues)",{"$f":"Base_Year - 1","v":2011},{"$f":"OFFSET(E52,0,-1)+1","v":2012},{"$f":"OFFSET(F52,0,-1)+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,null,"Base Case",0.82199999999999995,0.70687952634474716,0.63576168177853665,0.59321865534548224,0.56558182336969831,0.5474614599167682,0.53661856468225222,0.53256664507318563,0.5346793658022907,0.53712682541354806,0.53984287172744905,0.54276845556055642,0.5456840010502928,0.54822880535325835,0.5504486811556274,0.55238352144522973,0.55406811809843504,0.55547740852620309,0.55664740155517922,0.55760948729885274,0.55839105640004283,0.55901603064364502,0.55950531851731999,0.55987720708011801,0.56014769966562405,0.560330807426758,0.56043880146706926,0.56048243125226094,0.5604711141184191,0.56041309995964661,0.5603156145626802,0.56018498453936139,0.56002674637286676,0.55984574172672896,0.55964620085562611,0.5594318156943785,0.55920580397887432]
[null,null,"TSL 1",0.82199999999999995,0.70687952634474716,0.63576168177853665,0.59321865534548224,0.56558182336969831,0.5474614599167682,0.53661856468225222,0.53256664507318563,0.53475378793258754,0.5372588618348747,0.54001862983444904,0.54297638163324058,0.54591436843951557,0.54847329130041134,0.55070028136028371,0.55263636245863512,0.55431729704040578,0.55572320039887213,0.55689005823648086,0.5578492397741166,0.55862811674553603,0.55925059379331732,0.55973756383964246,0.56010729978820051,0.5603757920806528,0.56055704011211083,0.56066330424817945,0.56070532413533736,0.56069250811945448,0.56063309785369531,0.5605343115621465,0.56040246890896295,0.56024309998800992,0.56006104058122486,0.55986051552398086,0.55964521175327886,0.55941834239196164]
[null,null,"TSL 2",0.82199999999999995,0.70687952634474716,0.63576168177853665,0.59321865534548224,0.56558182336969831,0.5474614599167682,0.53661856468225222,0.53256664507318563,0.53513939836330315,0.53796767673234425,0.54099862473108284,0.54418385021004434,0.54731191217635866,0.55002799235879696,0.55238374216453934,0.55442409680918336,0.55618820747172315,0.55766936509906351,0.55890436632973117,0.55992530018187936,0.56076017837026682,0.56143347547866163,0.56196659279044558,0.56237825732655267,0.56268486577663601,0.56290078146509459,0.56303859121060618,0.56310932786941947,0.56312266346090833,0.56308707702795058,0.56301000075933971,0.56289794737609011,0.56275662134123972,0.56259101607969397,0.5624054990793621,0.56220388647783348,0.56198950851232832]
[null,null,"TSL 3",0.82199999999999995,0.70687952634474716,0.63576168177853665,0.59321865534548224,0.56558182336969831,0.5474614599167682,0.53661856468225222,0.53256664507318563,0.53518187837812969,0.53804638256855963,0.54110832707933354,0.54432014054799227,0.54747099743471805,0.5502065028323222,0.5525787479984462,0.5546330500545027,0.55640889225037804,0.55790067369508023,0.55914530376628535,0.5601749715987131,0.56101777796545682,0.56169827680146867,0.56223794020359097,0.56265555848284121,0.56296758497724098,0.56318843378572525,0.56333073729779159,0.56340556932271602,0.56342263872839038,0.56339045775217422,0.56331648851937322,0.56320727077838739,0.56306853341829244,0.56290529196068906,0.56272193390162129,0.56252229351173932,0.56230971747582903]

{"sheet":"IPTV Dashboard","index":37,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,2,30,2],[4,4,30,4],[4,6,30,6],[32,2,58,2],[32,4,58,4],[32,6,58,6]]}
[]
[null,null,"IPTV MVPD Dashboard",null,"Scenario",null,"Navigation"]
[]
[]
[null,null,"Insert INPV Bar Graph Here",null,"Insert FCF Chart Here",null,"Insert Revenue Chart Here"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Insert Employment Chart Here",null,"Insert Shipments Chart Here",null,"Insert Investements Chart Here"]

{"sheet":"Summary Report","index":38,"n_rows":83,"n_cols":13,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Scenario",null,null,null,"Summary Report",null,null,"Navigation"]
[]
[]
[null,null,null,null,null,null,"Set-top Box Manufacturers"]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"},null,null,null,{"$f":"Standard_Year-1&\" - Year Before Standards Go Into Effect\"","v":"2017 - Year Before Standards Go Into Effect"},null,null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"INDEX(Total_Unit_Sales_Standards,1,MATCH(Standard_Year+1,DATES,0))","v":55.6704459534186},null,null,null,"Unit Shipments","MM",null,{"$f":"INDEX(Total_Unit_Sales_Base,1,MATCH(Standard_Year+1,DATES,0))","v":55.670445953418607},55.670445953418607,55.670445953418607,55.6704459534186]
[null,null,{"$f":"C11/C8","v":113.54188958342002},null,null,null,"Price per unit (weighted avg.)","$",null,{"$f":"J11/J8","v":104.4714328259287},105.45685774287321,112.83463145972189,113.54188958342002]
[]
[null,null,{"$f":"INDEX(Revenue_STANDARDS,1,MATCH(Standard_Year+1,DATES,0))","v":6320.927627502806},null,null,null,"Total Revenues","$ MM",null,{"$f":"INDEX(Revenue_BASE,1,MATCH(Standard_Year+1,DATES,0))","v":5815.971254812066},5870.8302993919779,6281.5542523523545,6320.927627502806]
[null,null,{"$f":"INDEX(EBIT_STANDARDS,1,MATCH(Standard_Year+1,DATES,0))","v":277.76337444834462},null,null,null,"EBIT","$ MM",null,{"$f":"INDEX(EBIT_BASE,1,MATCH(Standard_Year+1,DATES,0))","v":277.76370426442645},277.81725600224672,277.76256778938841,277.76337444834462]
[null,null,{"$f":"INDEX(NOPAT_STANDARDS,1,MATCH(Standard_Year+1,DATES,0))","v":197.38738706975064},null,null,null,"Net Operating Profit After Tax","$ MM",null,{"$f":"INDEX(NOPAT_BASE,1,MATCH(Standard_Year+1,DATES,0))","v":197.38762144742816},197.42567699604894,197.38681383253413,197.38738706975064]
[null,null,{"$f":"INDEX(FCF_STANDARDS,1,MATCH(Standard_Year+1,DATES,0))","v":293.02200979494285},null,null,null,"Free Cash Flow","$ MM",null,{"$f":"INDEX(FCF_BASE,1,MATCH(Standard_Year+1,DATES,0))","v":292.21603651349699},293.46658268325723,293.36525412969468,293.02200979494285]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"},null,null,null,{"$f":"\"Full Analysis Period (\"&Base_Year&\" - \"&Terminal_Year&\")\"","v":"Full Analysis Period (2012 - 2047)"},null,null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"INPV_STANDARDS","v":1999.0920506958792},null,null,null,"INPV","$ MM",null,{"$f":"INPV_BASE","v":2179.4154469962104},2155.4279171756179,2048.0102540594462,1999.0920506958792]
[null,null,{"$f":"C18-$J$18","v":-180.3233963003313},null,null,null,"Change in INPV ($)","$ MM",null,0,-23.987529820592499,-131.40519293676425,-180.3233963003313]
[null,null,{"$f":"C19/$J$18","v":-8.2739340289095797E-2},null,null,null,"Change in INPV (%)","%",null,0,-1.1006405343071889E-2,-6.0293778828572619E-2,-8.2739340289095797E-2]
[null,null,{"$f":"Product_Conversion_Costs","v":81.872479955944129},null,null,null,"Product Conversion Costs","$ MM",null,0,28.569927215755769,55.623759040692804,81.872479955944129]
[null,null,{"$f":"Software_Development_Costs","v":41.710160703742105},null,null,null,"Software Development Costs","$ MM",null,0,0,0,41.710160703742105]
[null,null,{"$f":"SUM(C21:C22)","v":123.58264065968623},null,null,null,"Total Investment Required","$ MM",null,0,28.569927215755769,55.623759040692804,123.58264065968623]
[]
[]
[]
[null,null,null,null,null,null,"Cable Multichannel Video Programming Distributors"]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"},null,null,null,{"$f":"Standard_Year-1&\" - Year Before Standards Go Into Effect\"","v":"2017 - Year Before Standards Go Into Effect"},null,null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"INDEX(Shipments_STANDARDS_Cable,1,MATCH(Standard_Year+1,DATES,0))","v":15.308779125878356},null,null,null,"Units Purchased","MM",null,{"$f":"INDEX(Shipments_BASE_Cable,1,MATCH(Standard_Year+1,DATES,0))","v":15.30877912587836},15.30877912587836,15.30877912587836,15.308779125878356]
[null,null,{"$f":"C32/C30","v":154.46046771291677},null,null,null,"Price per unit (weighted avg.)","$",null,{"$f":"J32/J30","v":140.18647998162695},144.14074172241772,153.44036288848915,154.46046771291677]
[null,null,{"$f":"INDEX(Capex_STANDARDS_Cable,1,MATCH(Standard_Year+1,DATES,0))","v":2364.601183896908},null,null,null,"Total STB Related Capital Expenditure","$ MM",null,{"$f":"INDEX(Capex_BASE_Cable,1,MATCH(Standard_Year+1,DATES,0))","v":2146.083858473095},2206.6187780687724,2348.9846244545033,2364.601183896908]
[]
[null,null,{"$f":"INDEX(Revenue_STANDARDS_Cable,1,MATCH(Standard_Year+1,DATES,0))","v":66871.706955752437},null,null,null,"Total Revenues","$ MM",null,{"$f":"INDEX(Revenue_BASE_Cable,1,MATCH(Standard_Year+1,DATES,0))","v":66871.706955752437},66871.706955752437,66871.706955752437,66871.706955752437]
[null,null,{"$f":"INDEX(EBIT_STANDARDS_Cable,1,MATCH(Standard_Year+1,DATES,0))","v":17904.527458427241},null,null,null,"EBIT","$ MM",null,{"$f":"INDEX(EBIT_BASE_Cable,1,MATCH(Standard_Year+1,DATES,0))","v":18106.743870286955},18050.724723022031,17918.979056761207,17904.527458427241]
[null,null,{"$f":"INDEX(NOPAT_STANDARDS_Cable,1,MATCH(Standard_Year+1,DATES,0))","v":11458.897573393435},null,null,null,"Net Operating Profit After Tax","$ MM",null,{"$f":"INDEX(NOPAT_BASE_Cable,1,MATCH(Standard_Year+1,DATES,0))","v":11588.31607698365},11552.4638227341,11468.146596327173,11458.897573393435]
[null,null,{"$f":"INDEX(FCF_STANDARDS_Cable,1,MATCH(Standard_Year+1,DATES,0))","v":10976.914755242246},null,null,null,"Free Cash Flow","$ MM",null,{"$f":"INDEX(FCF_BASE_Cable,1,MATCH(Standard_Year+1,DATES,0))","v":11122.63417239656},11082.266145816258,10987.328739284423,10976.914755242246]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"},null,null,null,{"$f":"\"Full Analysis Period (\"&Base_Year&\" - \"&Terminal_Year&\")\"","v":"Full Analysis Period (2012 - 2047)"},null,null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"INPV_STANDARDS_Cable","v":288618.9503893556},null,null,null,"INPV","$ MM",null,{"$f":"INPV_BASE_Cable","v":289344.38161613623},289217.99844465801,288687.05113446794,288618.9503893556]
[null,null,{"$f":"C41-$J$41","v":-725.4312267806381},null,null,null,"Change in INPV ($)","$ MM",null,0,-126.38317147822818,-657.33048166829394,-725.4312267806381]
[null,null,{"$f":"C42/$J$41","v":-2.5071550473132879E-3},null,null,null,"Change in INPV (%)","%",null,0,-4.3679151733416624E-4,-2.2717927958260924E-3,-2.5071550473132879E-3]
[]
[]
[]
[null,null,null,null,null,null,"Satellite Multichannel Video Programming Distributors"]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"},null,null,null,{"$f":"Standard_Year-1&\" - Year Before Standards Go Into Effect\"","v":"2017 - Year Before Standards Go Into Effect"},null,null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"INDEX(Shipments_STANDARDS_Satellite,1,MATCH(Standard_Year+1,DATES,0))","v":16.36651695528306},null,null,null,"Units Purchased","MM",null,{"$f":"INDEX(Shipments_BASE_Satellite,1,MATCH(Standard_Year+1,DATES,0))","v":16.36651695528306},16.36651695528306,16.36651695528306,16.36651695528306]
[null,null,{"$f":"C52/C50","v":140.0922333970409},null,null,null,"Price per unit (weighted avg.)","$",null,{"$f":"J52/J50","v":123.76429481128383},128.16395929759247,138.86980828335049,140.0922333970409]
[null,null,{"$f":"INDEX(Capex_STANDARDS_Satellite,1,MATCH(Standard_Year+1,DATES,0))","v":2292.8219131961418},null,null,null,"Total STB Related Capital Expenditure","$ MM",null,{"$f":"INDEX(Capex_BASE_Satellite,1,MATCH(Standard_Year+1,DATES,0))","v":2025.5904294875281},2097.5976129002552,2272.8150718463639,2292.8219131961418]
[]
[null,null,{"$f":"INDEX(Revenue_STANDARDS_Satellite,1,MATCH(Standard_Year+1,DATES,0))","v":51387.621252281548},null,null,null,"Total Revenues","$ MM",null,{"$f":"INDEX(Revenue_BASE_Satellite,1,MATCH(Standard_Year+1,DATES,0))","v":51387.621252281548},51387.621252281548,51387.621252281548,51387.621252281548]
[null,null,{"$f":"INDEX(EBIT_STANDARDS_Satellite,1,MATCH(Standard_Year+1,DATES,0))","v":10157.995777188531},null,null,null,"EBIT","$ MM",null,{"$f":"INDEX(EBIT_BASE_Satellite,1,MATCH(Standard_Year+1,DATES,0))","v":10374.307475126596},10316.020944319738,10174.190402771899,10157.995777188531]
[null,null,{"$f":"INDEX(NOPAT_STANDARDS_Satellite,1,MATCH(Standard_Year+1,DATES,0))","v":6303.9170600083789},null,null,null,"Net Operating Profit After Tax","$ MM",null,{"$f":"INDEX(NOPAT_BASE_Satellite,1,MATCH(Standard_Year+1,DATES,0))","v":6438.157222420472},6401.9853767157138,6313.9672292282467,6303.9170600083789]
[null,null,{"$f":"INDEX(FCF_STANDARDS_Satellite,1,MATCH(Standard_Year+1,DATES,0))","v":5386.5140759324004},null,null,null,"Free Cash Flow","$ MM",null,{"$f":"INDEX(FCF_BASE_Satellite,1,MATCH(Standard_Year+1,DATES,0))","v":5571.674024115041},5521.7815258044157,5400.3764609186819,5386.5140759324004]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"},null,null,null,{"$f":"\"Full Analysis Period (\"&Base_Year&\" - \"&Terminal_Year&\")\"","v":"Full Analysis Period (2012 - 2047)"},null,null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"INPV_STANDARDS_Satellite","v":296887.77181946719},null,null,null,"INPV","$ MM",null,{"$f":"INPV_BASE_Satellite","v":298052.66503391881},297883.93685483519,297010.97265397781,296887.77181946719]
[null,null,{"$f":"C61-$J$61","v":-1164.8932144516148},null,null,null,"Change in INPV ($)","$ MM",null,0,-168.72817908361321,-1041.6923799409997,-1164.8932144516148]
[null,null,{"$f":"C62/$J$61","v":-3.908346916874735E-3},null,null,null,"Change in INPV (%)","%",null,0,-5.66101897006731E-4,-3.4949943488089717E-3,-3.908346916874735E-3]
[]
[]
[]
[null,null,null,null,null,null,"IPTV Multichannel Video Programming Distributors"]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"},null,null,null,{"$f":"Standard_Year-1&\" - Year Before Standards Go Into Effect\"","v":"2017 - Year Before Standards Go Into Effect"},null,null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"INDEX(Shipments_STANDARDS_IPTV,1,MATCH(Standard_Year+1,DATES,0))","v":4.2890068702968431},null,null,null,"Units Purchased","MM",null,{"$f":"INDEX(Shipments_BASE_IPTV,1,MATCH(Standard_Year+1,DATES,0))","v":4.2890068702968431},4.2890068702968431,4.2890068702968431,4.2890068702968431]
[null,null,{"$f":"C72/C70","v":91.474628539122236},null,null,null,"Price per unit (weighted avg.)","$",null,{"$f":"J72/J70","v":81.403191581779637},82.796751119766469,90.600306237556495,91.474628539122236]
[null,null,{"$f":"INDEX(Capex_STANDARDS_IPTV,1,MATCH(Standard_Year+1,DATES,0))","v":392.33531026214695},null,null,null,"Total STB Related Capital Expenditure","$ MM",null,{"$f":"INDEX(Capex_BASE_IPTV,1,MATCH(Standard_Year+1,DATES,0))","v":349.13884795834304},355.11583439093624,388.58533590387776,392.33531026214695]
[]
[null,null,{"$f":"INDEX(Revenue_STANDARDS_IPTV,1,MATCH(Standard_Year+1,DATES,0))","v":7448.7108315176929},null,null,null,"Total Revenues","$ MM",null,{"$f":"INDEX(Revenue_BASE_IPTV,1,MATCH(Standard_Year+1,DATES,0))","v":7448.7108315176929},7448.7108315176929,7448.7108315176929,7448.7108315176929]
[null,null,{"$f":"INDEX(EBIT_STANDARDS_IPTV,1,MATCH(Standard_Year+1,DATES,0))","v":1284.9642593189656},null,null,null,"EBIT","$ MM",null,{"$f":"INDEX(EBIT_BASE_IPTV,1,MATCH(Standard_Year+1,DATES,0))","v":1324.9242337055975},1319.3950720099965,1288.4332674579446,1284.9642593189656]
[null,null,{"$f":"INDEX(NOPAT_STANDARDS_IPTV,1,MATCH(Standard_Year+1,DATES,0))","v":804.38762633367242},null,null,null,"Net Operating Profit After Tax","$ MM",null,{"$f":"INDEX(NOPAT_BASE_IPTV,1,MATCH(Standard_Year+1,DATES,0))","v":829.40257029970405},825.94131507825784,806.55922542867324,804.38762633367242]
[null,null,{"$f":"INDEX(FCF_STANDARDS_IPTV,1,MATCH(Standard_Year+1,DATES,0))","v":702.81519123017779},null,null,null,"Free Cash Flow","$ MM",null,{"$f":"INDEX(FCF_BASE_IPTV,1,MATCH(Standard_Year+1,DATES,0))","v":731.06662311338164},727.15754315494314,705.26775654446942,702.81519123017779]
[]
[]
[null,null,{"$f":"TSL_X","v":"TSL 3"},null,null,null,{"$f":"\"Full Analysis Period (\"&Base_Year&\" - \"&Terminal_Year&\")\"","v":"Full Analysis Period (2012 - 2047)"},null,null,"Base Case","TSL 1","TSL 2","TSL 3"]
[null,null,{"$f":"INPV_STANDARDS_IPTV","v":41838.838032758387},null,null,null,"INPV","$ MM",null,{"$f":"INPV_BASE_IPTV","v":42019.522973333544},42006.519792871943,41857.330436029486,41838.838032758387]
[null,null,{"$f":"C81-$J$81","v":-180.68494057515636},null,null,null,"Change in INPV ($)","$ MM",null,0,-13.003180461601005,-162.19253730405762,-180.68494057515636]
[null,null,{"$f":"C82/$J$81","v":-4.3000236030719041E-3},null,null,null,"Change in INPV (%)","%",null,0,-3.0945568967675075E-4,-3.8599328556630295E-3,-4.3000236030719041E-3]

{"sheet":"NAMES","index":39,"n_rows":205,"n_cols":17,"rows_kept":205,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Product Group List",null,null,null,null,null,null,"TSL \nSelection List"]
[null,"Shipments_TSL_Offset",null,null,"Count - 1","Max",null,null,null,null,"Count",null,"Markup Selection Count",null,"Shipment Selection Count",null,"Learning Selection Count"]
[null,{"$f":"3+(4*($E$4+1))+SUM($F$6:$F$205)","v":121},null,null,{"$f":"COUNTA(E6:E205)-1","v":16},{"$f":"MAX(F6:F205)","v":3},null,null,"EL List",null,{"$f":"COUNTA(K6:K205)","v":3},null,{"$f":"COUNTA(M6:M205)","v":3},null,{"$f":"COUNTA(O6:O205)","v":1},null,{"$f":"COUNTA(Q6:Q205)","v":2}]
[null,"Sequential Numbers",null,"Product Group #","Insert Product/Equipment Group Name Below","Number of Efficiency Levels","Product Group Test",null,"Baseline",null,"Base Case",null,"Markup Scenario List",null,"Shipments Scenario List",null,"Learning Scenario List"]
[null,1,null,"PG1","Cable Base",3,true,null,{"$f":"IF($B6<=MAX($F$6:$F$200),\"EL \"&$B6,\"\")","v":"EL 1"},null,"TSL 1",null,"Flat Markup",null,"Shipments from INPUT - Shipments Analysis Tab",null,"Constant"]
[null,2,null,"PG2","Cable Video Client",3,true,null,{"$f":"IF($B7<=MAX($F$6:$F$200),\"EL \"&$B7,\"\")","v":"EL 2"},null,"TSL 2",null,"Preservation of OP",null,null,null,"Yes"]
[null,3,null,"PG3","Cable Video Server",3,true,null,"EL 3",null,"TSL 3",null,"Amortized Software"]
[null,4,null,"PG4","Cable with DVR",3,true,null,""]
[null,5,null,"PG5","Cable with DVR & Video Server",3,true,null,""]
[null,6,null,"PG6","Satellite Base",3,true,null,""]
[null,7,null,"PG7","Satellite Video Client",3,true,null,""]
[null,8,null,"PG8","Satellite Video Server",3,true,null,""]
[null,9,null,"PG9","Satellite with DVR",3,true,null,""]
[null,10,null,"PG10","Satellite with DVR & Video Server",3,true,null,""]
[null,11,null,"PG11","IP Base",3,true,null,""]
[null,12,null,"PG12","IP Video Client",3,true,null,""]
[null,13,null,"PG13","IP Video Server",3,true,null,""]
[null,14,null,"PG14","IP with DVR",3,true,null,""]
[null,15,null,"PG15","IP with DVR & Video Server",3,true,null,""]
[null,16,null,"PG16","OTT",2,true,null,""]
[null,17,null,"PG17","Thin-client",3,true,null,""]
[null,18,null,"PG18",null,null,false,null,""]
[null,19,null,"PG19",null,null,false,null,""]
[null,20,null,"PG20",null,null,false,null,""]
[null,21,null,"PG21",null,null,false,null,""]
[null,22,null,"PG22",null,null,false,null,""]
[null,23,null,"PG23",null,null,false,null,""]
[null,24,null,"PG24",null,null,false,null,""]
[null,25,null,"PG25",null,null,false,null,""]
[null,26,null,"PG26",null,null,false,null,""]
[null,27,null,"PG27",null,null,false,null,""]
[null,28,null,"PG28",null,null,false,null,""]
[null,29,null,"PG29",null,null,false,null,""]
[null,30,null,"PG30",null,null,false,null,""]
[null,31,null,"PG31",null,null,false,null,""]
[null,32,null,"PG32",null,null,false,null,""]
[null,33,null,"PG33",null,null,false,null,""]
[null,34,null,"PG34",null,null,false,null,""]
[null,35,null,"PG35",null,null,false,null,""]
[null,36,null,"PG36",null,null,false,null,""]
[null,37,null,"PG37",null,null,false,null,""]
[null,38,null,"PG38",null,null,false,null,""]
[null,39,null,"PG39",null,null,false,null,""]
[null,40,null,"PG40",null,null,false,null,""]
[null,41,null,"PG41",null,null,false,null,""]
[null,42,null,"PG42",null,null,false,null,""]
[null,43,null,"PG43",null,null,false,null,""]
[null,44,null,"PG44",null,null,false,null,""]
[null,45,null,"PG45",null,null,false,null,""]
[null,46,null,"PG46",null,null,false,null,""]
[null,47,null,"PG47",null,null,false,null,""]
[null,48,null,"PG48",null,null,false,null,""]
[null,49,null,"PG49",null,null,false,null,""]
[null,50,null,"PG50",null,null,false,null,""]
[null,51,null,"PG51",null,null,false,null,""]
[null,52,null,"PG52",null,null,false,null,""]
[null,53,null,"PG53",null,null,false,null,""]
[null,54,null,"PG54",null,null,false,null,""]
[null,55,null,"PG55",null,null,false,null,""]
[null,56,null,"PG56",null,null,false,null,""]
[null,57,null,"PG57",null,null,false,null,""]
[null,58,null,"PG58",null,null,false,null,""]
[null,59,null,"PG59",null,null,false,null,""]
[null,60,null,"PG60",null,null,false,null,""]
[null,61,null,"PG61",null,null,false,null,""]
[null,62,null,"PG62",null,null,false,null,""]
[null,63,null,"PG63",null,null,false,null,""]
[null,64,null,"PG64",null,null,false,null,""]
[null,65,null,"PG65",null,null,false,null,""]
[null,66,null,"PG66",null,null,false,null,{"$f":"IF($B71<=MAX($F$6:$F$200),\"EL \"&$B71,\"\")","v":""}]
[null,67,null,"PG67",null,null,false,null,""]
[null,68,null,"PG68",null,null,false,null,""]
[null,69,null,"PG69",null,null,false,null,""]
[null,70,null,"PG70",null,null,false,null,""]
[null,71,null,"PG71",null,null,false,null,""]
[null,72,null,"PG72",null,null,false,null,""]
[null,73,null,"PG73",null,null,false,null,""]
[null,74,null,"PG74",null,null,false,null,""]
[null,75,null,"PG75",null,null,false,null,""]
[null,76,null,"PG76",null,null,false,null,""]
[null,77,null,"PG77",null,null,false,null,""]
[null,78,null,"PG78",null,null,false,null,""]
[null,79,null,"PG79",null,null,false,null,""]
[null,80,null,"PG80",null,null,false,null,""]
[null,81,null,"PG81",null,null,false,null,""]
[null,82,null,"PG82",null,null,false,null,""]
[null,83,null,"PG83",null,null,false,null,""]
[null,84,null,"PG84",null,null,false,null,""]
[null,85,null,"PG85",null,null,false,null,""]
[null,86,null,"PG86",null,null,false,null,""]
[null,87,null,"PG87",null,null,false,null,""]
[null,88,null,"PG88",null,null,false,null,""]
[null,89,null,"PG89",null,null,false,null,""]
[null,90,null,"PG90",null,null,false,null,""]
[null,91,null,"PG91",null,null,false,null,""]
[null,92,null,"PG92",null,null,false,null,""]
[null,93,null,"PG93",null,null,false,null,""]
[null,94,null,"PG94",null,null,false,null,""]
[null,95,null,"PG95",null,null,false,null,""]
[null,96,null,"PG96",null,null,false,null,""]
[null,97,null,"PG97",null,null,false,null,""]
[null,98,null,"PG98",null,null,false,null,""]
[null,99,null,"PG99",null,null,false,null,""]
[null,100,null,"PG100",null,null,false,null,""]
[null,101,null,"PG101",null,null,false,null,""]
[null,102,null,"PG102",null,null,false,null,""]
[null,103,null,"PG103",null,null,false,null,""]
[null,104,null,"PG104",null,null,false,null,""]
[null,105,null,"PG105",null,null,false,null,""]
[null,106,null,"PG106",null,null,false,null,""]
[null,107,null,"PG107",null,null,false,null,""]
[null,108,null,"PG108",null,null,false,null,""]
[null,109,null,"PG109",null,null,false,null,""]
[null,110,null,"PG110",null,null,false,null,""]
[null,111,null,"PG111",null,null,false,null,""]
[null,112,null,"PG112",null,null,false,null,""]
[null,113,null,"PG113",null,null,false,null,""]
[null,114,null,"PG114",null,null,false,null,""]
[null,115,null,"PG115",null,null,false,null,""]
[null,116,null,"PG116",null,null,false,null,""]
[null,117,null,"PG117",null,null,false,null,""]
[null,118,null,"PG118",null,null,false,null,""]
[null,119,null,"PG119",null,null,false,null,""]
[null,120,null,"PG120",null,null,false,null,""]
[null,121,null,"PG121",null,null,false,null,""]
[null,122,null,"PG122",null,null,false,null,""]
[null,123,null,"PG123",null,null,false,null,""]
[null,124,null,"PG124",null,null,false,null,""]
[null,125,null,"PG125",null,null,false,null,""]
[null,126,null,"PG126",null,null,false,null,""]
[null,127,null,"PG127",null,null,false,null,""]
[null,128,null,"PG128",null,null,false,null,""]
[null,129,null,"PG129",null,null,false,null,""]
[null,130,null,"PG130",null,null,false,null,{"$f":"IF($B135<=MAX($F$6:$F$200),\"EL \"&$B135,\"\")","v":""}]
[null,131,null,"PG131",null,null,false,null,""]
[null,132,null,"PG132",null,null,false,null,""]
[null,133,null,"PG133",null,null,false,null,""]
[null,134,null,"PG134",null,null,false,null,""]
[null,135,null,"PG135",null,null,false,null,""]
[null,136,null,"PG136",null,null,false,null,""]
[null,137,null,"PG137",null,null,false,null,""]
[null,138,null,"PG138",null,null,false,null,""]
[null,139,null,"PG139",null,null,false,null,""]
[null,140,null,"PG140",null,null,false,null,""]
[null,141,null,"PG141",null,null,false,null,""]
[null,142,null,"PG142",null,null,false,null,""]
[null,143,null,"PG143",null,null,false,null,""]
[null,144,null,"PG144",null,null,false,null,""]
[null,145,null,"PG145",null,null,false,null,""]
[null,146,null,"PG146",null,null,false,null,""]
[null,147,null,"PG147",null,null,false,null,""]
[null,148,null,"PG148",null,null,false,null,""]
[null,149,null,"PG149",null,null,false,null,""]
[null,150,null,"PG150",null,null,false,null,""]
[null,151,null,"PG151",null,null,false,null,""]
[null,152,null,"PG152",null,null,false,null,""]
[null,153,null,"PG153",null,null,false,null,""]
[null,154,null,"PG154",null,null,false,null,""]
[null,155,null,"PG155",null,null,false,null,""]
[null,156,null,"PG156",null,null,false,null,""]
[null,157,null,"PG157",null,null,false,null,""]
[null,158,null,"PG158",null,null,false,null,""]
[null,159,null,"PG159",null,null,false,null,""]
[null,160,null,"PG160",null,null,false,null,""]
[null,161,null,"PG161",null,null,false,null,""]
[null,162,null,"PG162",null,null,false,null,""]
[null,163,null,"PG163",null,null,false,null,""]
[null,164,null,"PG164",null,null,false,null,""]
[null,165,null,"PG165",null,null,false,null,""]
[null,166,null,"PG166",null,null,false,null,""]
[null,167,null,"PG167",null,null,false,null,""]
[null,168,null,"PG168",null,null,false,null,""]
[null,169,null,"PG169",null,null,false,null,""]
[null,170,null,"PG170",null,null,false,null,""]
[null,171,null,"PG171",null,null,false,null,""]
[null,172,null,"PG172",null,null,false,null,""]
[null,173,null,"PG173",null,null,false,null,""]
[null,174,null,"PG174",null,null,false,null,""]
[null,175,null,"PG175",null,null,false,null,""]
[null,176,null,"PG176",null,null,false,null,""]
[null,177,null,"PG177",null,null,false,null,""]
[null,178,null,"PG178",null,null,false,null,""]
[null,179,null,"PG179",null,null,false,null,""]
[null,180,null,"PG180",null,null,false,null,""]
[null,181,null,"PG181",null,null,false,null,""]
[null,182,null,"PG182",null,null,false,null,""]
[null,183,null,"PG183",null,null,false,null,""]
[null,184,null,"PG184",null,null,false,null,""]
[null,185,null,"PG185",null,null,false,null,""]
[null,186,null,"PG186",null,null,false,null,""]
[null,187,null,"PG187",null,null,false,null,""]
[null,188,null,"PG188",null,null,false,null,""]
[null,189,null,"PG189",null,null,false,null,""]
[null,190,null,"PG190",null,null,false,null,""]
[null,191,null,"PG191",null,null,false,null,""]
[null,192,null,"PG192",null,null,false,null,""]
[null,193,null,"PG193",null,null,false,null,""]
[null,194,null,"PG194",null,null,false,null,{"$f":"IF($B199<=MAX($F$6:$F$200),\"EL \"&$B199,\"\")","v":""}]
[null,195,null,"PG195",null,null,false,null,""]
[null,196,null,"PG196",null,null,false,null,""]
[null,197,null,"PG197",null,null,false,null,""]
[null,198,null,"PG198",null,null,false,null,""]
[null,199,null,"PG199",null,null,false,null,""]
[null,200,null,"PG200",null,null,false,null,""]