{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Intro","Glossary of Terms","Welcome","Calculation Flow (INPV)","Assumptions (INPUT)","Distribution (CALC)","Microwave Shipments (CALC)","2010 Production Costs (CALC)","Conversion Costs Timing (CALC)","BASE Revenue & Cost (CALC)","STANDARD Revenue & Cost (CALC)","Base Case (OUTPUT)","Standard Case (OUTPUT)","Employment","Summary Report (RESULTS)","Data for Graphs (RESULTS)","Shipments (GRAPH)","Revenue by Year (GRAPH)","ROIC (GRAPH)","Profit (GRAPH)","Investments (GRAPH)","Operating Cash Flow (GRAPH)","Net Cash Flow (GRAPH)","Net Cash Flow TSD (GRAPH)","Industry Value NPV (GRAPH)","Income After Tax (GRAPH)"],"not_rendered":{"charts":22,"images":1,"macros":1,"external_links":0,"defined_names":103,"comments":1,"pivot_tables":0},"unopened":[{"sheet":"Shipments (GRAPH)","index":16,"reason":"not_a_worksheet"},{"sheet":"Revenue by Year (GRAPH)","index":17,"reason":"not_a_worksheet"},{"sheet":"ROIC (GRAPH)","index":18,"reason":"not_a_worksheet"},{"sheet":"Profit (GRAPH)","index":19,"reason":"not_a_worksheet"},{"sheet":"Investments (GRAPH)","index":20,"reason":"not_a_worksheet"},{"sheet":"Operating Cash Flow (GRAPH)","index":21,"reason":"not_a_worksheet"},{"sheet":"Net Cash Flow (GRAPH)","index":22,"reason":"not_a_worksheet"},{"sheet":"Net Cash Flow TSD (GRAPH)","index":23,"reason":"not_a_worksheet"},{"sheet":"Industry Value NPV (GRAPH)","index":24,"reason":"not_a_worksheet"},{"sheet":"Income After Tax (GRAPH)","index":25,"reason":"not_a_worksheet"}],"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":"Intro","index":0,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
["NAVIGANT CONSULTING, INC.",null,null,null,null,"Government"]
["1801 K Street NW, Suite 500",null,null,null,null,"Regulatory Impact"]
["Washington DC 20006",null,null,null,null,"Model  (GRIM)"]
[null,null,null,null,null,"February 2012"]
[]
["AHAM - Microwave Oven Standby Power - Rulemaking"]
[]
[]
[]
["Because software is inherently complex and may not"]
["be completely free of errors, you are advised to verify"]
["your work.  In no event will Navigant Consulting be liable"]
["for direct, indirect, special, incidental, or"]
["consequential damages arising out of the use of"]
["or inability to use the software or documentation,"]
["even if advised of the possibility of such damages."]

{"sheet":"Glossary of Terms","index":1,"n_rows":37,"n_cols":3,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Glossary of Terms"]
[]
[]
[null,"Base Case","The \"no standard\" case.  The industry valuation is conducted assuming that an energy conservation standard is not implemented."]
[null,"Capital Conversion Costs","One-time investments in plant, property, and equipment resulting from an energy conservation standard's implementation."]
[null,"Capital Expenditures","Outlay of money to acquire or improve capital assets such as plant, property, and equipment."]
[null,"Conversion Costs","Conversion costs include Product Conversion Costs and Capital Conversion Costs.  "]
[null,"Cost of Goods Sold (COGS)","The cost of buying raw materials and producing finished goods.  COGS includes materials, labor, overhead, and depreciation."]
[null,"Depreciation","Amortization of fixed assets (such as PPE) to allocate the cost over their depreciable life.  Depreciation does not reduce free cash flow, but it does reduce taxable income."]
[null,"Discount Rate","Weighted average cost of capital"]
[null,"Earnings Before Interest and Taxes (EBIT)","Revenue less COGS and SG&A expenses (including R&D, product conversion expenses, and annual compliance costs).  EBIT equals earnings before taxes (EBT) in the \"income statement\" portion of the GRIM."]
[null,"Free Cash Flow","Cash not required for operations or for reinvestment."]
[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."]
[null,"(Income) Tax Rate","The effective tax rate assessed on a company's earnings before taxes (EBT)."]
[null,"Industry Net Present Value (INPV)","The discounted sum of industry free cash flows plus a discounted terminal value."]
[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."]
[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."]
[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."]
[null,"Manufacturer Selling Price","The result of applying the Manufacturer Markup to the Full Production Cost. "]
[null,"Manufacturing Production Cost","Includes direct labor, direct material, factory overhead, and depreciation.  This includes the same cost categories that comprise Cost of Goods Sold in the discounted cash flow analysis."]
[null,"Material Costs ","The portion of COGS that includes all materials and scrap."]
[null,"Net Operating Profit After Taxes (NOPAT)","EBIT less taxes."]
[null,"Notice of Proposed Rulemaking (NOPR)","Federal Register notice detailing analyses conducted by the DOE to establish proposed energy conservation standards.  The GRIM and associated Manufacturer Impact Analysis (MIA) will be incorporated in the NOPR and the NOPR TSD."]
[null,"Overhead (factory overhead)","The portion of COGS that includes indirect labor, indirect material, maintenance, depreciation, property taxes, and insurance related to assets."]
[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."]
[null,"Product Mix","The mix of product efficiencies sold by a company or industry."]
[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."]
[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."]
[null,"Return on Sales","Return on Sales is equal to EBIT / revenue."]
[null,"Revenue","Net sales."]
[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."]
[null,"Shipment Model","A sub-model used in the National Impact Analysis that provides base case and standard case shipment projections."]
[null,"Standard Case","The case where energy conservation standards are implemented.  Compare to base case."]
[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)"]
[null,"Trial Standard Level (TSL)","A proposed  energy conservation standard evaluated by the DOE during the NOPR phase analyses."]
[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."]
[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."]

{"sheet":"Welcome","index":2,"n_rows":9,"n_cols":2,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Welcome to the Government Regulatory Impact Model (GRIM) for the \nMicrowave Oven Standby Power Rulemaking"]
[]
[null,"User Instructions"]
[null,"1.  The yellow-tabbed sheets pertain to overview information.  The orange-tabbed sheets refer to input information.  The purple and light blue-tabbed sheets represent calculations.  The blue-tabbed and green-tabbed sheets contain numerical and graphical output."]
[null,"2.  Use the \"Scenario (INPUT)\" sheet to choose the desired scenario. Check boxes in Cells I7-I8 are used to select the product classes for analysis. Cell I11 is used to choose the trial standard level (TSL) for the selected product class(es). Cells I14 and I16 are used to select the shipment scenario. Cell H19 is used to select the markup scenario for the analysis (Preservation of Gross Margin as a Percentage or Preservation of Gross Margin in Absolute Dollars)."]
[null,"3.  After selecting the desired scenarios in the \"Scenario (INPUT)\" sheet, click on the blue box also located in \"Scenario (INPUT)\" sheet to populate the INPV tables located in the blue-tabbed sheet entitled \"Summary Report.\"  "]
[null,"4.  Other blue-tabbed sheets provide graphical information summarizing the scenario.  On the blue-tabbed sheet \"Data for Graphs\", click on the blue arrow to populate the graph tables given the chosen scenarios.  Use the drop-down menue to select the product class for graphical display of results.  Note, on some computers, the workbook may need to be closed and re-opened before the graphical inforamtion will completely update."]
[null,"5.  The white-tabbed sheet \"Employment\" provides the calculations for the impacts on production and non-production employment for the analysis industries.  After selecting the desired scenario in the \"Scenario (INPUT)\" sheet, click on the blue arrows in the \"Employment\" sheet to populate the tables and graphs."]

{"sheet":"Calculation Flow (INPV)","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Assumptions (INPUT)","index":4,"n_rows":194,"n_cols":44,"rows_kept":194,"cut":false,"hidden":false,"merged":[[86,31,87,31],[85,32,85,36],[84,22,84,36],[87,13,88,13],[86,32,87,32],[86,33,87,33],[86,34,87,34],[86,35,87,35],[86,36,87,36],[85,27,85,31],[86,29,87,29],[86,30,87,30],[86,24,87,24],[86,25,87,25],[85,17,85,21],[86,17,87,17],[86,18,87,18],[86,27,87,27],[86,28,87,28],[86,16,87,16],[87,14,88,14],[43,1,44,1],[43,2,44,2],[43,3,44,3],[43,4,44,4],[40,13,41,13],[50,0,50,3],[41,0,41,2],[59,15,60,15],[0,0,0,29],[5,13,6,13],[4,0,4,3],[4,5,4,9],[10,4,10,7],[18,5,18,6],[8,6,8,7],[7,6,7,7],[6,6,6,7],[23,13,24,13],[23,14,24,14],[40,14,41,14],[13,5,13,7],[15,8,15,9],[31,7,32,7],[18,7,18,9],[77,12,77,13],[86,19,87,19],[110,17,110,28],[15,13,16,13],[56,12,56,13],[59,13,60,13],[85,22,85,26],[86,22,87,22],[15,5,15,7],[33,13,34,13],[50,13,51,13],[67,13,68,13],[111,26,111,28],[111,23,111,25],[111,20,111,22],[111,17,111,19],[86,21,87,21],[86,20,87,20],[86,23,87,23],[86,26,87,26],[5,15,6,15],[15,14,16,15],[5,14,6,14],[23,15,24,15],[33,14,34,15],[40,15,41,15],[50,14,51,15],[59,14,60,14],[97,27,98,27],[97,28,98,28],[96,17,96,21],[153,17,153,28],[154,17,154,19],[154,20,154,22],[154,23,154,25],[154,26,154,28],[95,22,95,36],[66,12,66,13],[67,14,68,14],[67,15,68,15],[96,22,96,26],[96,27,96,31],[96,32,96,36],[97,16,98,16],[97,17,98,17],[97,18,98,18],[97,19,98,19],[97,20,98,20],[97,21,98,21],[97,22,98,22],[97,34,98,34],[97,23,98,23],[97,24,98,24],[97,25,98,25],[97,26,98,26],[97,35,98,35],[97,36,98,36],[98,13,99,13],[98,14,99,14],[97,29,98,29],[97,30,98,30],[97,31,98,31],[97,32,98,32],[97,33,98,33]]}
["Assumptions and Inputs"]
[]
["User Input",null,null,null,null,null,null,null,null,null,null,null,"Capital Conversion Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(2010$ millions)"]
["Financial Parameters",null,null,null,null,"Scenario Description"]
["Base Year",null,2011,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level","PC 1","PC 2",null,null,"Reference"]
["Announcement Year",null,2011,null,null,null,"PC 1",null,"Yes",null,null,null,null,null,null,null,null,null,"High"]
["Standard Year",null,2014,null,null,null,"PC 2",null,"Yes",null,null,null,null,"Baseline",0,0,null,null,"Low"]
["Terminal Year",null,2043,null,null,null,null,null,null,null,null,null,null,"TSL 1",3.9157670454545448,3.9553202479338842E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL 2",4.3073437500000002,4.3508522727272722E-2,null,null,"Yes"]
[null,null,null,null,"TrialStandard Level Selected",null,null,null,"TSL 4",null,null,null,null,"TSL 3",4.6989204545454539,4.7463842975206609E-2,null,null,"No"]
["Tax Rate",null,0.33940309537714702,"% of EBT",null,null,null,null,null,null,null,null,null,"TSL 4",7.8315340909090896,7.9106404958677684E-2]
["Discount Rate for NPV (real)",null,7.1582297150450863E-2]
[null,null,null,null,null,"Economic Growth Scenario",null,null,"Reference",null,null,null,null,null,{"$f":"VLOOKUP(TSL_X,N8:P12,2)","v":7.8315340909090896},{"$f":"VLOOKUP(TSL_X,N8:P12,3)","v":7.9106404958677684E-2},null,null,"Preservation of Gross Margin Percentage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preservation of Gross Margin (Absolute Dollars)"]
["Working Capital",null,2.9420070773747482E-2,"% of Revenue",null,"Shipment Elasticity Scenario",null,null,"RP Elasticity 0.34",null,null,null,null,"Total Industry Capital Conversion Costs",{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",O14,0),IF(CO_Include_Y_N=\"Yes\",P14,0))","v":7.9106404958677672}]
["Net  Property, Plant & Equipment",null,0.1987769753883469,"% of Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"None"]
["Standard SG&A ",null,0.12479999999999999,"% of Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RP Elasticity 0.34"]
["Research and Development",null,2.2079999999999999E-2,"% of Revenue",null,"Markup Scenario",null,"Preservation of Gross Margin Percentage"]
["Depreciation",null,3.3727162347138885E-2,"% of Revenue"]
["Capital Expenditures",null,3.5364934541917699E-2,"% of Revenue",null,null,null,"Learning Curve?","Yes",null,null,null,"Product Conversion Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(2010$ millions)"]
[]
["Terminal growth rate",null,0.01,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level","PC 1","PC 2"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL 1",39.157670454545453,0.39553202479338839]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL 2",70.483806818181819,0.71195764462809907]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL 3",89.083700284090909,0.8701704545454545]
["Trial Standard Levels",null,null,null,null,null,null,null,null,null,null,null,null,"TSL 4",172.29374999999996,1.740340909090909]
[]
[null,"Trial Standard Levels",null,null,null,null,null,"EF for Selected TSL",null,null,null,null,null,null,{"$f":"VLOOKUP(TSL_X,N26:P30,2)","v":172.29374999999996},{"$f":"VLOOKUP(TSL_X,N26:P30,3)","v":1.740340909090909}]
["Product Class","Baseline","TSL 1","TSL 2","TSL 3","TSL 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Industry Product Conversion Costs",{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",O32,0),IF(CO_Include_Y_N=\"Yes\",P32,0))","v":174.03409090909088}]
["PC 1 Efficiency Levels (Watts/H)",4,2,1.5,1,0.02,null,{"$f":"HLOOKUP(TSL_X,$B$33:$F$36,3)","v":0.02}]
["PC 2 Efficiency Levels (Watts/H)",4.5,3.7,2.7,2.2000000000000002,0.04,null,{"$f":"HLOOKUP(TSL_X,$B$33:$F$36,4)","v":0.04}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stranded Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(2010$ millions)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level","PC 1","PC 2"]
["Manufacturer Production Cost Breakdown",null,null,null,null,null,null,"Product Hold Factor"]
[null,null,null,null,null,null,null,"For product and capital conversion factors calculation",null,null,null,null,null,"Baseline",0,0]
[null,"Labor % of Total","Materials % of Total","Overhead % of Total","Depreciation % of Total",null,null,null,null,null,null,null,null,"TSL 1",0,0]
["Product Class",null,null,null,null,null,null,null,null,null,null,null,null,"TSL 2",0,0]
["PC 1",8.8307560356460618E-2,0.84157482688042673,2.7277612763112649E-2,4.2840000000000003E-2,null,null,"Prod Hold Factor",null,0.98,null,null,null,"TSL 3",0,0]
["PC 2",8.8307560356460618E-2,0.84157482688042673,2.7277612763112649E-2,4.2840000000000003E-2,null,null,null,null,null,null,null,null,"TSL 4",0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(TSL_X,N43:P47,2)","v":0},{"$f":"VLOOKUP(TSL_X,N43:P47,3)","v":0}]
[]
["Shipment Weighted Market Share by Product Class",null,null,null,null,null,null,null,null,null,null,null,null,"Total Industry Stranded Assets",{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",O49,0),IF(CO_Include_Y_N=\"Yes\",P49,0))","v":0}]
[]
[]
["Product Class","Baseline","TSL 1","TSL 2","TSL 3","TSL 4","Total"]
["PC 1",0.46200000000000002,0.34599999999999997,0.192,0,0,{"$f":"SUM(B55:F55)","v":1}]
["PC 2",1,0,0,0,0,{"$f":"SUM(B56:F56)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Full Cost of Production"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(2010$)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level","PC 1 Incremental Cost","PC 1 Full Cost of Production"]
["Multipliers for Price Projections"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline","-",120.34970680628271]
["Year","Selected Multiplier",null,"Constant Price","Learning",null,null,null,null,null,null,null,null,"TSL 1",0.2675577156743621,{"$f":"P62+O63","v":120.61726452195707}]
[2007,{"$f":"IF(Learning_Scenario=\"Yes\",E64,IF(Learning_Scenario=\"No\",D64,\"Error\"))","v":1},null,1,1,null,null,null,null,null,null,null,null,"TSL 2",0.59754556500607547,{"$f":"P62+O64","v":120.94725237128878}]
[{"$f":"A64+1","v":2008},{"$f":"IF(Learning_Scenario=\"Yes\",E65,IF(Learning_Scenario=\"No\",D65,\"Error\"))","v":1},null,1,1,null,null,null,null,null,null,null,null,"TSL 3",1.3110328068043744,{"$f":"P62+O65","v":121.66073961308709}]
[{"$f":"A65+1","v":2009},{"$f":"IF(Learning_Scenario=\"Yes\",E66,IF(Learning_Scenario=\"No\",D66,\"Error\"))","v":1},null,1,1,null,null,null,null,null,null,null,null,"TSL 4",4.5752369380315923,{"$f":"P62+O66","v":124.92494374431431}]
[2010,1,null,1,1]
[2011,0.98143989125978337,null,1,0.98143989125978337,null,null,null,null,null,null,null,null,"Trial Standard Level","PC 2 Incremental Cost","PC 2 Full Cost of Production"]
[2012,0.96337343740228298,null,1,0.96337343740228298]
[2013,0.9460855291831326,null,1,0.9460855291831326,null,null,null,null,null,null,null,null,"Baseline","-",259.90338930607732]
[2014,0.92967154520450501,null,1,0.92967154520450501,null,null,null,null,null,null,null,null,"TSL 1",0,{"$f":"P70+O71","v":259.90338930607732}]
[2015,0.91416332166123249,null,1,0.91416332166123249,null,null,null,null,null,null,null,null,"TSL 2",2.2907354336118004,{"$f":"P70+O72","v":262.19412473968913}]
[2016,0.8996670716686086,null,1,0.8996670716686086,null,null,null,null,null,null,null,null,"TSL 3",9.4362322799072658,{"$f":"P70+O73","v":269.33962158598456}]
[2017,0.88614283119266957,null,1,0.88614283119266957,null,null,null,null,null,null,null,null,"TSL 4",5.183335922634619,{"$f":"P70+O74","v":265.08672522871194}]
[2018,0.87324873357292154,null,1,0.87324873357292154]
[2019,0.86062115620923019,null,1,0.86062115620923019]
[2020,0.84805480715008774,null,1,0.84805480715008774]
[2021,0.83560826513330944,null,1,0.83560826513330944,null,null,null,null,null,null,null,"Manufacturer Markups"]
[2022,0.82339733082414468,null,1,0.82339733082414468]
[2023,0.81160188014701962,null,1,0.81160188014701962,null,null,null,null,null,null,null,"Preservation of Gross Margin Percentage"]
[2024,0.80032175305730791,null,1,0.80032175305730791]
[2025,0.78956847969899635,null,1,0.78956847969899635,null,null,null,null,null,null,null,"Markup",1.26]
[2026,0.77935015694021581,null,1,0.77935015694021581]
[2027,0.76961588150963134,null,1,0.76961588150963134,null,null,null,null,null,null,null,"Preservation of Gross Margin (Absolute Dollars)"]
[2028,0.76025341592924311,null,1,0.76025341592924311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC 1 Markups - Market Impact Scenario (RP Elasticity .34 Selected)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multipliers for Markups Calculations"]
[2029,0.75112247887612327,null,1,0.75112247887612327,null,null,null,null,null,null,null,null,null,null,null,null,"PC 1 Markups - No Market Impact",null,null,null,null,"Reference Economic Scenario",null,null,null,null,"High Economic Scenario",null,null,null,null,"Low Economic Scenario"]
[2030,0.74211570568259144,null,1,0.74211570568259144,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level","Baseline","TSL 1","TSL 2","TSL 3","TSL 4","Baseline","TSL 1","TSL 2","TSL 3","TSL 4","Baseline","TSL 1","TSL 2","TSL 3","TSL 4","Baseline","TSL 1","TSL 2","TSL 3","TSL 4",null,null,null,"1st Multipler","2nd Multipler","3rd Multipler","4th Multipler"]
[2031,0.7332541050832948,null,1,0.7332541050832948,null,null,null,null,null,null,null,null,"TSL","Markup For Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL 1",0.99972878387838571,0.99977977722771627,0.9997794413870873,0.99978006125631258]
[2032,0.7245737339724696,null,1,0.7245737339724696,null,null,null,null,null,null,null,null,null,null,null,"Baseline",{"$f":"Manufacturer_Markup","v":1.26},{"$f":"Manufacturer_Markup","v":1.26},1.26,1.26,1.26,{"$f":"Manufacturer_Markup","v":1.26},1.26,1.26,1.26,1.26,{"$f":"Manufacturer_Markup","v":1.26},1.26,1.26,1.26,1.26,{"$f":"Manufacturer_Markup","v":1.26},1.26,1.26,1.26,1.26,null,null,"TSL 2",0.99931005461577394,0.99945015661448444,0.99944949331177768,0.9994506581799496]
[2033,0.71609843086523306,null,1,0.71609843086523306,null,null,null,null,null,null,null,null,"Baseline",{"$f":"IF(ShipmentElasticity_Scenario=\"None\", VLOOKUP(TSL_X,$Q$89:$AK$93,2), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"Reference\"), VLOOKUP(TSL_X,$Q$89:$AK$93,7), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"High\"), VLOOKUP(TSL_X,$Q$89:$AK$93,12), VLOOKUP(TSL_X,$Q$89:$AK$93,17))))","v":0},null,"TSL 1",null,{"$f":"Manufacturer_Markup*AO88","v":1.259658267686766},1.26,1.26,1.26,null,{"$f":"Manufacturer_Markup*AP88","v":1.2597225193069226},1.26,1.26,1.26,null,{"$f":"Manufacturer_Markup*AQ88","v":1.25972209614773},1.26,1.26,1.26,null,{"$f":"Manufacturer_Markup*AR88","v":1.2597228771829538},1.26,1.26,1.26,null,null,"TSL 3",0.99806005723100588,0.99846697045294797,0.99846533261073789,0.99846811631593002]
[2034,0.70786729314842867,null,1,0.70786729314842867,null,null,null,null,null,null,null,null,"TSL 1",{"$f":"IF(ShipmentElasticity_Scenario=\"None\", VLOOKUP(TSL_X,$Q$89:$AK$93,3), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"Reference\"), VLOOKUP(TSL_X,$Q$89:$AK$93,8), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"High\"), VLOOKUP(TSL_X,$Q$89:$AK$93,13), VLOOKUP(TSL_X,$Q$89:$AK$93,18))))","v":0},null,"TSL 2",null,null,{"$f":"Manufacturer_Markup*AO89","v":1.2591306688158752},1.26,1.26,null,null,{"$f":"Manufacturer_Markup*AP89","v":1.2593071973342504},1.26,1.26,null,null,{"$f":"Manufacturer_Markup*AQ89","v":1.2593063615728399},1.26,1.26,null,null,{"$f":"Manufacturer_Markup*AR89","v":1.2593078293067366},1.26,1.26,null,null,"TSL 4",0.99252340752376556,0.99412887513877901,0.99412301358234856,0.99413273695540028]
[2035,0.69991200729506486,null,1,0.69991200729506486,null,null,null,null,null,null,null,null,"TSL 2",{"$f":"IF(ShipmentElasticity_Scenario=\"None\", VLOOKUP(TSL_X,$Q$89:$AK$93,4), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"Reference\"), VLOOKUP(TSL_X,$Q$89:$AK$93,9), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"High\"), VLOOKUP(TSL_X,$Q$89:$AK$93,14), VLOOKUP(TSL_X,$Q$89:$AK$93,19))))","v":0},null,"TSL 3",null,null,null,{"$f":"Manufacturer_Markup*AO90","v":1.2575556721110674},{"$f":"Manufacturer_Markup","v":1.26},null,null,null,{"$f":"Manufacturer_Markup*AP90","v":1.2580683827707144},{"$f":"Manufacturer_Markup","v":1.26},null,null,null,{"$f":"Manufacturer_Markup*AQ90","v":1.2580663190895298},{"$f":"Manufacturer_Markup","v":1.26},null,null,null,{"$f":"Manufacturer_Markup*AR90","v":1.2580698265580719},{"$f":"Manufacturer_Markup","v":1.26}]
[2036,0.69222137537001249,null,1,0.69222137537001249,null,null,null,null,null,null,null,null,"TSL 3",{"$f":"IF(ShipmentElasticity_Scenario=\"None\", VLOOKUP(TSL_X,$Q$89:$AK$93,5), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"Reference\"), VLOOKUP(TSL_X,$Q$89:$AK$93,10), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"High\"), VLOOKUP(TSL_X,$Q$89:$AK$93,15), VLOOKUP(TSL_X,$Q$89:$AK$93,20))))","v":0},null,"TSL 4",null,null,null,null,{"$f":"Manufacturer_Markup*AO91","v":1.2505794934799446},null,null,null,null,{"$f":"Manufacturer_Markup*AP91","v":1.2526023826748616},null,null,null,null,{"$f":"Manufacturer_Markup*AQ91","v":1.2525949971137591},null,null,null,null,{"$f":"Manufacturer_Markup*AR91","v":1.2526072485638045}]
[2037,0.68476948707252028,null,1,0.68476948707252028,null,null,null,null,null,null,null,null,"TSL 4",{"$f":"IF(ShipmentElasticity_Scenario=\"None\", VLOOKUP(TSL_X,$Q$89:$AK$93,6), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"Reference\"), VLOOKUP(TSL_X,$Q$89:$AK$93,11), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"High\"), VLOOKUP(TSL_X,$Q$89:$AK$93,16), VLOOKUP(TSL_X,$Q$89:$AK$93,21))))","v":1.2526023826748616}]
[2038,0.67751477113946013,null,1,0.67751477113946013]
[2039,0.67041660977060846,null,1,0.67041660977060846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC 2 Markups - Market Impact Scenario (RP Elasticity .34 Selected)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multipliers for Markups Calculations"]
[2040,0.66344893339047295,null,1,0.66344893339047295,null,null,null,null,null,null,null,null,null,null,null,null,"PC 2 Markups - No Market Impact",null,null,null,null,"Reference Economic Scenario",null,null,null,null,"High Economic Scenario",null,null,null,null,"Low Economic Scenario"]
[2041,0.65660672316647573,null,1,0.65660672316647573,null,null,null,null,null,null,null,null,null,null,null,"Trial Standard Level","Baseline","TSL 1","TSL 2","TSL 3","TSL 4","Baseline","TSL 1","TSL 2","TSL 3","TSL 4","Baseline","TSL 1","TSL 2","TSL 3","TSL 4","Baseline","TSL 1","TSL 2","TSL 3","TSL 4",null,null,null,"1st Multipler","2nd Multipler","3rd Multipler","4th Multipler"]
[2042,0.64990161700989091,null,1,0.64990161700989091,null,null,null,null,null,null,null,null,"TSL","Markup For Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL 1",1.0000000000014833,0.99999758141604589,0.99999753655189982,1.0000001739447739]
[2043,0.64335169178778884,null,1,0.64335169178778884,null,null,null,null,null,null,null,null,null,null,null,"Baseline",{"$f":"Manufacturer_Markup","v":1.26},{"$f":"Manufacturer_Markup","v":1.26},1.26,1.26,1.26,{"$f":"Manufacturer_Markup","v":1.26},1.26,1.26,1.26,1.26,{"$f":"Manufacturer_Markup","v":1.26},1.26,1.26,1.26,1.26,{"$f":"Manufacturer_Markup","v":1.26},1.26,1.26,1.26,1.26,null,null,"TSL 2",0.99813177637454242,0.99852951166182147,0.99852804690391861,0.99853283593938302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",{"$f":"IF(ShipmentElasticity_Scenario=\"None\", VLOOKUP(TSL_X,$Q$100:$AK$104,2), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"Reference\"), VLOOKUP(TSL_X,$Q$100:$AK$104,7), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"High\"), VLOOKUP(TSL_X,$Q$100:$AK$104,12), VLOOKUP(TSL_X,$Q$100:$AK$104,17))))","v":0},null,"TSL 1",null,{"$f":"Manufacturer_Markup*AO99","v":1.260000000001869},1.26,1.26,1.26,null,{"$f":"Manufacturer_Markup*AP99","v":1.2599969525842178},1.26,1.26,1.26,null,{"$f":"Manufacturer_Markup*AQ99","v":1.2599968960553938},1.26,1.26,1.26,null,{"$f":"Manufacturer_Markup*AR99","v":1.2600002191704152},1.26,1.26,1.26,null,null,"TSL 3",0.99250838830094679,0.99412784708471114,0.99412218445683076,0.9941337755797629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL 1",{"$f":"IF(ShipmentElasticity_Scenario=\"None\", VLOOKUP(TSL_X,$Q$100:$AK$104,3), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"Reference\"), VLOOKUP(TSL_X,$Q$100:$AK$104,8), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"High\"), VLOOKUP(TSL_X,$Q$100:$AK$104,13), VLOOKUP(TSL_X,$Q$100:$AK$104,18))))","v":0},null,"TSL 2",null,null,{"$f":"Manufacturer_Markup*AO100","v":1.2576460382319234},1.26,1.26,null,null,{"$f":"Manufacturer_Markup*AP100","v":1.258147184693895},1.26,1.26,null,null,{"$f":"Manufacturer_Markup*AQ100","v":1.2581453390989374},1.26,1.26,null,null,{"$f":"Manufacturer_Markup*AR100","v":1.2581513732836227},1.26,1.26,null,null,"TSL 4",0.9958188258426065,0.99670992626825861,0.99670661110569481,0.99671447113868528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL 2",{"$f":"IF(ShipmentElasticity_Scenario=\"None\", VLOOKUP(TSL_X,$Q$100:$AK$104,4), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"Reference\"), VLOOKUP(TSL_X,$Q$100:$AK$104,9), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"High\"), VLOOKUP(TSL_X,$Q$100:$AK$104,14), VLOOKUP(TSL_X,$Q$100:$AK$104,19))))","v":0},null,"TSL 3",null,null,null,{"$f":"Manufacturer_Markup*AO101","v":1.250560569259193},{"$f":"Manufacturer_Markup","v":1.26},null,null,null,{"$f":"Manufacturer_Markup*AP101","v":1.2526010873267361},{"$f":"Manufacturer_Markup","v":1.26},null,null,null,{"$f":"Manufacturer_Markup*AQ101","v":1.2525939524156067},{"$f":"Manufacturer_Markup","v":1.26},null,null,null,{"$f":"Manufacturer_Markup*AR101","v":1.2526085572305012},{"$f":"Manufacturer_Markup","v":1.26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL 3",{"$f":"IF(ShipmentElasticity_Scenario=\"None\", VLOOKUP(TSL_X,$Q$100:$AK$104,5), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"Reference\"), VLOOKUP(TSL_X,$Q$100:$AK$104,10), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"High\"), VLOOKUP(TSL_X,$Q$100:$AK$104,15), VLOOKUP(TSL_X,$Q$100:$AK$104,20))))","v":0},null,"TSL 4",null,null,null,null,{"$f":"Manufacturer_Markup*AO102","v":1.2547317205616841},null,null,null,null,{"$f":"Manufacturer_Markup*AP102","v":1.2558545070980058},null,null,null,null,{"$f":"Manufacturer_Markup*AQ102","v":1.2558503299931754},null,null,null,null,{"$f":"Manufacturer_Markup*AR102","v":1.2558602336347435}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL 4",{"$f":"IF(ShipmentElasticity_Scenario=\"None\", VLOOKUP(TSL_X,$Q$100:$AK$104,6), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"Reference\"), VLOOKUP(TSL_X,$Q$100:$AK$104,11), IF(AND(ShipmentElasticity_Scenario=\"RP Elasticity 0.34\", Economic_Scenario=\"High\"), VLOOKUP(TSL_X,$Q$100:$AK$104,16), VLOOKUP(TSL_X,$Q$100:$AK$104,21))))","v":1.2558545070980058}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Selected Shipment Projection"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC 1 Shipments - RP Elasticity-0.34 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC 1 Shipments No Market Impact Scenario",null,null,"TSL 1",null,null,"TSL 2",null,null,"TSL 3",null,null,"TSL 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Reference","High","Low","Reference","High","Low","Reference","High","Low","Reference","High","Low","Reference","High","Low"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2007,11732490,11732490,11732490,11732490,11732490,11732490,11732490,11732490,11732490,11732490,11732490,11732490,11732490,11732490,11732490]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N115+1","v":2008},11226600,11226600,11226600,11226600,11226600,11226600,11226600,11226600,11226600,11226600,11226600,11226600,11226600,11226600,11226600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N116+1","v":2009},9529739.9999999981,9529739.9999999981,9529739.9999999981,9529739.9999999981,9529739.9999999981,9529739.9999999981,9529739.9999999981,9529739.9999999981,9529739.9999999981,9529739.9999999981,9529739.9999999981,9529739.9999999981,9529739.9999999981,9529739.9999999981,9529739.9999999981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2010,13887850.339722224,13887849.826030683,13887849.826030683,13887850.339722224,13887849.826030683,13887849.826030683,13887850.339722224,13887849.826030683,13887849.826030683,13887850.339722224,13887849.826030683,13887849.826030683,13887850.339722224,13887849.826030683,13887849.826030683]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2011,14521792.105804989,14991090.700777007,14093295.511961022,14521792.105804989,14991090.700777007,14093295.511961022,14521792.105804989,14991090.700777007,14093295.511961022,14521792.105804989,14991090.700777007,14093295.511961022,14521792.105804989,14991090.700777007,14093295.511961022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2012,14909185.255700924,15216875.690647235,14589298.412028331,14909185.255700924,15216875.690647235,14589298.412028331,14909185.255700924,15216875.690647235,14589298.412028331,14909185.255700924,15216875.690647235,14589298.412028331,14909185.255700924,15216875.690647235,14589298.412028331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2013,15053552.901189536,15371412.11087353,14760289.663047226,15053552.901189536,15371412.11087353,14760289.663047226,15053552.901189536,15371412.11087353,14760289.663047226,15053552.901189536,15371412.11087353,14760289.663047226,15053552.901189536,15371412.11087353,14760289.663047226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2014,15003955.963305341,15326576.131483836,14705991.766560555,15000206.532671008,15322762.115480212,14702301.246857489,14991193.696728019,15313574.033590829,14693452.002540225,14966735.395508531,15288633.601678168,14669444.857181275,14854079.495327638,15173742.429233581,14558883.003830351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,14762611.846006459,15156687.153100638,14425817.318933092,14759766.438277399,15153785.025969731,14423021.3422898,14752914.591051763,15146778.143896356,14416307.395535909,14734316.637338914,15127753.334343355,14398089.926200213,14648644.925848311,15040101.897435257,14314184.631793583]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,14228026.939546322,14609708.206730135,13826708.043925596,14225819.685284823,14607453.184194919,13824546.47517851,14220489.754465889,14601991.616000799,13819344.238411566,14206017.893316859,14587157.010446329,13805224.769519553,14139342.349094847,14518798.410237065,13740185.372994073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2017,13634665.804497171,14005974.72190121,13256888.618452303,13632827.224512098,14004093.188885946,13255090.029751768,13628376.462354165,13999525.06571221,13250754.638209263,13616288.11647629,13987113.604272414,13238985.689779064,13560586.229193091,13929913.164389687,13184768.964024039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,13430166.271373548,13863422.927916663,13033671.21091404,13428625.311481882,13861841.682956245,13032166.682534413,13424888.646833569,13857994.024327809,13028534.88189354,13414737.790237404,13847537.316590648,13018674.269776614,13367960.317586398,13799340.802892981,12973246.236558691]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2019,13751645.789201993,14226779.947581416,13266201.334959744,13750107.077075252,14225198.405431634,13264703.930132231,13746371.371380465,14221341.973306127,13261086.692869784,13736221.884282127,14210859.042106662,13251264.982960861,13689451.925911715,14162540.406996097,13206018.628931457]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,14463141.666875565,15040358.333181037,13928066.682505894,14461501.01280839,15038667.325443808,13926472.972358877,14457510.85874044,15034535.967139039,13922616.908538546,14446668.362736719,15023303.682621965,13912145.252221286,14396710.908382297,14971536.520751771,13863911.040177345]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2021,15186637.381154286,15846234.298088958,14572661.445299329,15184774.810170714,15844312.409850962,14570853.248399047,15180241.4600085,15839613.257164685,14566475.327773554,15167922.848939829,15826837.127456427,14554586.584490979,15111182.239800429,15767973.106314775,14499843.186390476]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2022,15726732.457017634,16467512.283586739,15043268.356519893,15724505.253950538,16465214.576634318,15041104.896501951,15719087.590991654,16459602.13602428,15035868.056144752,15704368.539276894,16444346.291570866,15021648.686994687,15636603.134244585,16374091.625821115,14956203.402523855]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2023,15913686.694711909,16692415.544973407,15175504.547441525,15910974.350382915,16689621.947015155,15172865.993965594,15904382.908706894,16682806.550015928,15166483.597066743,15886478.45807885,16664285.084365532,15149156.702343609,15804082.73986138,16579029.229552798,15069441.766311798]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2024,15849503.071025878,16647568.993402565,15071095.371732647,15846247.257286487,16644221.002361257,15067927.799875822,15838338.196744313,16636052.807683501,15060265.009993194,15816857.01483666,16613856.278286666,15039463.163141606,15718029.821017869,16511710.751029458,14943786.200563364]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,15663642.230231056,16511338.782060981,14844538.125188006,15660099.014806811,16507695.37099761,14841096.155905068,15651488.268037364,16498797.230137853,14832762.074926477,15628100.801188169,16474614.818607002,14810136.100629956,15520513.866259146,16363337.222856443,14706076.347584471]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2026,15376441.739640968,16291125.479927111,14521148.048152614,15372972.795810159,16287551.921431955,14517784.680835823,15364526.91276473,16278802.417300269,14509630.344172098,15341582.185231028,16255016.882492257,14487488.944296218,15236021.286421789,16145550.251080472,14385650.890630551]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2027,15138686.186692145,16078186.262353295,14233091.14234177,15135468.781565549,16074863.166003631,14229980.326075533,15127613.645736752,16066698.653997274,14222424.410579925,15106266.563021168,16044494.10543678,14201903.200239271,15008036.345386002,15942279.090601178,14107503.47488468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2028,15078847.53629645,16056006.981113384,14144894.848975878,15075810.80049563,16052862.96076189,14141967.18242215,15068376.17318506,16045109.859244611,14134840.788736263,15048165.225562008,16024015.03511394,14115481.166214336,14955148.535377497,15926888.220559472,14026414.26318619]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2029,15298926.200668581,16346227.969020788,14302903.792873338,15295904.22378617,16343091.466982016,14299995.46132089,15288486.191916598,16335333.459780052,14292903.780924128,15268314.542504519,16314218.270849004,14273634.933676152,15175474.163024483,16216990.559513014,14184986.107174141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2030,15729443.309078161,16843556.944908813,14651696.496509193,15726276.204866471,16840265.799834762,14648650.852296894,15718488.918535637,16832108.555221409,14641218.041515933,15697309.990979398,16809902.441002596,14621021.256096039,15599844.116424726,16707659.808567345,14528118.246370228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2031,16121185.677350618,17286774.902604118,14972228.40890119,16117757.271560248,17283210.299455553,14968932.012232797,16109319.370167306,17274367.991079636,14960882.444579521,16086369.8468842,17250296.152657762,14939009.670261577,15980778.910053454,17139487.91246444,14838422.246848548]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2032,16407533.24331467,17617575.394317806,15206436.505678337,16403777.090810746,17613668.656423394,15202824.630836828,16394529.431510737,17603980.399547242,15194000.886930697,16369378.265836602,17577608.266537536,15170024.948923105,16253689.730276413,17456248.571959317,15059796.372041566]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2033,16592690.702956555,17840735.56964799,15318254.953317186,16588597.841490973,17836479.320504948,15314320.29636414,16578521.727959182,17825928.063056473,15304706.158679523,16551119.27200936,17797209.743316833,15278583.633904459,16425109.574246403,17665090.85955707,15158517.772815863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2034,16618140.667828282,17906660.635264158,15281781.939052554,16613767.947782964,17902113.832374353,15277580.735243317,16602998.069116935,17890835.631736033,15267310.479263086,16573708.783588136,17860138.08299965,15239405.056067264,16439047.322380845,17718938.172218371,15111168.536140481]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2035,16513408.552280482,17849396.61374047,15122055.524886776,16508876.615725057,17844681.587469917,15117706.864724219,16497703.106804011,17832969.1856298,15107066.929561401,16467313.389926694,17801085.391749147,15078154.999193056,16327602.953660084,17654436.261923801,14945304.76594005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2036,16386743.348052839,17766755.279337604,14949376.989777831,16382182.205623867,17762003.372110903,14945007.728580426,16370916.73545103,17750171.812625945,14934302.927381393,16340270.990703346,17717955.376564953,14905210.542216957,16199378.675281946,17569766.320629381,14771529.987366514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2037,16321710.593245989,17749558.254036047,14837768.249100279,16317197.62055145,17744847.430398297,14833454.363976305,16306024.129161926,17733082.479381338,14822866.522024749,16275620.213231193,17701036.340781529,14794086.217168944,16135825.255246878,17553610.157515913,14661831.132644037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2038,16366802.415421823,17844563.792592607,14831050.071866671,16362327.087608054,17839882.880426444,14826781.133157104,16351217.326365059,17828154.698540758,14816283.703638088,16320977.788202643,17796197.085488021,14787743.124218367,16181924.742181366,17649158.544775952,14656582.496382853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2039,16534675.273285324,18065254.638935741,14940633.145807412,16530156.243016019,18060520.4906734,14936329.361124923,16518911.283580678,18048625.36543452,14925728.567640875,16488296.030497981,18016203.072518043,14896902.047952497,16347511.541387241,17867018.490034949,14764429.636296682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2040,16787794.843936604,18372476.411613248,15129907.935060728,16783128.789344255,18367583.662236217,15125468.17008505,16771497.35990491,18355264.980072092,15114519.03933996,16739824.662020851,18321681.664553009,15084742.259803383,16594188.284072444,18167163.465804398,14947918.093353514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2041,17056428.813193854,18692722.958626732,15332639.64363924,17051534.935104679,18687589.482169367,15327985.038429931,17039321.28756731,18674648.166954532,15316496.743979586,17006060.371453602,18639363.998945747,15285252.351432761,16853144.570470005,18477043.246351369,15141710.473498311]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2042,17274216.212095089,18957768.726756725,15486049.731677881,17269058.919801474,18952358.611319333,15481145.904288309,17256177.529837672,18938708.295632802,15469035.339835785,17221096.806851458,18901489.387185853,15436098.133582752,17059844.567396622,18730298.665515959,15284810.317231534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2043,17405791.198229387,19133583.019421551,15556075.033306725,17400383.350716725,19127909.61732167,15550935.20490138,17386866.039192479,19113582.840863455,15538234.409599051,17350052.111036602,19074517.594074812,15503691.364367917,17180862.018713333,18894863.505435031,15345057.333648892]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC 2 Shipments - RP Elasticity-0.34 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC 2 Shipments - No Market Impact Scenario ",null,null,"TSL 1",null,null,"TSL 2",null,null,"TSL 3",null,null,"TSL 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Reference","High","Low","Reference","High","Low","Reference","High","Low","Reference","High","Low","Reference","High","Low"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2007,118510,118510,118510,118510,118510,118510,118510,118510,118510,118510,118510,118510,118510,118510,118510]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N158+1","v":2008},113400,113400,113400,113400,113400,113400,113400,113400,113400,113400,113400,113400,113400,113400,113400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N159+1","v":2009},96260,96260,96260,96260,96260,96260,96260,96260,96260,96260,96260,96260,96260,96260,96260]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2010,140281.31656285087,140281.31137404742,140281.31137404742,140281.31656285087,140281.31137404742,140281.31137404742,140281.31656285087,140281.31137404742,140281.31137404742,140281.31656285087,140281.31137404742,140281.31137404742,140281.31656285087,140281.31137404742,140281.31137404742]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2011,146684.76874550464,151425.1585937069,142356.52032283836,146684.76874550464,151425.1585937069,142356.52032283836,146684.76874550464,151425.1585937069,142356.52032283836,146684.76874550464,151425.1585937069,142356.52032283836,146684.76874550464,151425.1585937069,142356.52032283836]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2012,150597.8308656656,153705.8150570427,147366.65062654854,150597.8308656656,153705.8150570427,147366.65062654854,150597.8308656656,153705.8150570427,147366.65062654854,150597.8308656656,153705.8150570427,147366.65062654854,150597.8308656656,153705.8150570427,147366.65062654854]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2013,152056.08991100584,155266.78899872277,149093.83498027516,152056.08991100584,155266.78899872277,149093.83498027516,152056.08991100584,155266.78899872277,149093.83498027516,152056.08991100584,155266.78899872277,149093.83498027516,152056.08991100584,155266.78899872277,149093.83498027516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2014,151555.11074045792,154813.90031801834,148547.4701022002,151557.29564225717,154816.17002161068,148547.34883521963,151187.81808007247,154439.37704203915,148184.84323079386,150028.16419365635,153256.62674411593,147046.84065714412,150725.08727486708,153967.55702287058,147730.61241423362]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,149117.29137380281,153097.8500313198,145716.93926760889,149118.97799363933,153099.61379595401,145716.82073326953,148838.00991210144,152812.16739732554,145441.74961539285,147956.07242442484,151909.76970977237,144578.07825737735,148486.17155825871,152452.28347966055,145097.07889399573]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,143717.44383380126,147572.81016899119,139664.99204648283,143718.78705123527,147574.22087884345,139664.87966317552,143500.13008445207,147350.05711337557,139451.68720368683,142813.68223637491,146646.21109870664,138782.15928665359,143226.37350035421,147069.46486344398,139184.56871451833]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2017,137723.89701512302,141474.49214041658,133909.04216086015,137725.04201935371,141475.6954590391,133908.93253694242,137542.38005108401,141288.12968387344,133731.23607705467,136968.86183320414,140699.12429405775,133173.08951014571,137313.72944444965,141053.38880185958,133508.59711838962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,135658.24516538944,140034.57502946086,131654.15724470175,135659.21986905139,140035.60660223407,131654.05270185036,135505.82390421405,139877.56755266103,131505.1736395355,135024.1658268327,139381.24058167022,131037.48162858037,135313.83365736707,139679.81378436022,131318.64659285298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2019,138905.51302224238,143704.84795536788,134002.94834341828,138906.49697959115,143705.89879315626,134002.83341427305,138753.11303416468,143547.44909438497,133854.54679549983,138271.5130019162,143049.83001958122,133388.71381681474,138561.16509834502,143349.22162674379,133668.76893194087]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,146092.34006944986,151922.81144627288,140688.53051464513,146093.40581400431,151923.95410306336,140688.39858553914,145929.53396775742,151754.16142565932,140530.29498016939,145415.08179551319,151220.99287285673,140033.67383803334,145724.51367845581,151541.79996412009,140332.25567386972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2021,153400.37758741702,160062.97270796937,147199.72892620409,153401.59607631486,160064.28053901056,147199.57555008121,153215.40185486438,159871.13727955637,147020.06843824079,152631.08331598827,159264.86001813409,146456.41608341364,152982.51817135478,159629.63695096818,146795.2759603069]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2022,158855.88340421821,166338.50791501734,151953.55343698617,158857.33348660305,166340.05878966185,151953.37469293983,158634.85183087346,166109.42695799167,151738.66499506979,157937.01318798022,165385.85477745577,151064.82873556871,158356.64407995736,165821.10779005356,151469.86311038051]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2023,160744.31004759518,168610.25803003454,153289.55856171431,160746.0616246585,168612.12455398068,153289.35160704408,160475.4316168059,168332.12682227252,153027.70497280973,159626.95976516657,167454.08949566112,152206.96542900245,160137.06917795414,167982.14279630486,152700.21310298564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2024,160095.99061642282,168157.26255962162,152235.25023372055,160098.08631489734,168159.50063210187,152235.005425565,159773.38916430707,167823.93564031407,151920.87136790229,158755.72782831089,166771.95394998198,150935.78527463929,159367.48244874607,167404.56387082502,151527.75439194601]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,158218.60838617274,166781.19981879773,149946.98119072066,158220.8976317824,166783.65731898058,149946.70515441184,157867.37623380023,166418.05101161968,149605.0180809611,156759.49794239091,165271.98112297698,148533.59149451001,157425.48094030964,165961.20097243509,149177.46653092414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2026,155317.59332970672,164556.82302956725,146680.39058183896,155319.8714758273,164559.28522931214,146680.09705496262,154973.01754103243,164199.64450933822,146345.7341681305,153885.93582086315,163072.13311888493,145297.13755108716,154539.51372445122,163750.32782795143,145927.35777759019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2027,152916.02208779953,162405.92184195245,143770.59779143703,152918.18610951514,162408.2780154924,143770.29412436462,152595.45077801743,162072.49916514682,143460.40895000784,151583.76907117522,161019.56012383802,142488.34309559126,152192.15811209031,161653.08352777379,143072.66176303095]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2028,152311.59127572092,162181.88869811513,142879.64455028728,152313.68235128172,162184.18528301496,142879.32697610703,152008.0911260953,161865.14306452699,142586.98926285678,151050.01650865917,160864.49819324925,141669.77170356919,151626.29568611109,161466.73381526148,142221.21558430893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2029,154534.60808756185,165113.41382849286,144475.71112413515,154536.73526326419,165115.7604054682,144475.37110986156,154231.70434628543,164796.37044254699,144184.40534516517,153275.36319028065,163794.58784785558,143271.44060578462,153850.70166394458,164397.63299782868,143820.3857694483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2030,158883.26574826436,170136.93883746251,147998.97635839687,158885.52613373837,170139.44095586671,147998.60591980285,158565.23628682838,169803.5167469905,147693.62543247055,157561.19379494031,168749.99362949547,146736.82169411119,158165.2697029096,169384.24646120457,147312.12602319889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2031,162840.25936717782,174613.88790509189,151236.85241383803,162842.72594228463,174616.61565067695,151236.44453063727,162495.63673921255,174252.44623356668,150906.14530042376,161407.86063322789,173110.63238435556,149870.18025147312,162062.30532291604,173798.02272772131,150493.05455511608]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2032,165732.65902338061,177955.30701331099,153602.81299599432,165735.36937141742,177958.29073058945,153602.36411811458,165354.96595445805,177559.31373366874,153240.28954669985,164163.15441354693,176308.78604520657,152105.01345792686,164880.1395818069,177061.53495637912,152787.55390137658]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2033,167602.9363935001,180209.45019846447,154732.51564432861,167605.88907604635,180212.69263904772,154732.02656143054,167191.4250064308,179778.21486458709,154337.52108354657,165893.28931801749,178416.83827147595,153100.92108235709,166674.16608898662,179236.21799606908,153844.32285827026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2034,167860.00674574045,180875.35995216313,154364.293951759,167863.17312996101,180878.83997397052,154363.7657053392,167420.15369731508,180414.39853847519,153942.3236031415,166032.86985889144,178959.4233281897,152621.55173371828,166867.34429888011,179835.11874624141,153415.52854997944]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2035,166802.10658869162,180296.93549232799,152751.01827087204,166805.41569581098,180300.58455140397,152750.4554483417,166345.72745496221,179818.16324946372,152313.80751377894,164906.38198936835,178306.96833987205,150945.47864549971,165772.20487834889,179216.56424191248,151768.06401603902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2036,165522.66008134224,179462.17453876385,151006.83905893646,165526.03776049582,179465.91729492974,151294.64267449582,165062.44264378052,178978.41738625919,150566.87369259162,163610.83833620485,177451.24053707148,149189.93223492408,164484.13874725101,178370.60417373804,150017.76584050327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2037,164865.763568141,179288.46721248497,149879.48386610881,164869.16935165881,179292.26188488878,150167.2592583212,164409.18912000011,178807.2826034454,149444.20721395413,162968.77865825713,177287.82070530971,148081.86996474999,163835.50049403877,178202.74698121299,148901.02923168626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2038,165321.23651941214,180248.1191170972,149811.63893457118,165324.6835594216,180251.97931990674,150099.38736345377,164867.14230053857,179768.27937601579,149379.9544576217,163434.25414669231,178252.65708445819,148028.80768412183,164296.61556019928,179165.4865654493,148841.34676764597]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2039,167016.92195237675,182477.3195852098,150918.6055642,167020.4659448638,182481.30314764829,151206.43684821052,166557.19365815187,181990.51360795458,150482.56356330679,165106.35358888269,180452.63383876605,149117.82985079172,165979.6510458363,181379.03932924813,149938.61832604493]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2040,169573.68529228892,185580.5698142749,152830.60274072652,169577.39369857614,185584.74641169899,153119.21759965218,169098.07985951778,185076.33518038964,152380.15748808312,167597.1549913254,183483.37237836394,150970.5366158254,168500.67344752967,184443.05674310276,151818.35351807167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2041,172287.15972923106,188815.38342047104,154878.5776549037,172291.08355948707,188819.80517000781,155170.36997071889,171787.70145113501,188285.6083908084,154405.9056919961,170211.69755547517,186612.14172593856,152927.03821614553,171160.42996594383,187620.3542442465,153816.4943279069]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2042,174487.03244540445,191492.61340158345,156428.37567022484,174491.19254696215,191497.30150898788,156729.23038116863,173960.24050835773,190933.78261656981,155930.07112602729,172298.27765330955,189168.82494627361,154371.37121587989,173298.74249627703,190232.14841226317,155308.81198516508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2043,175816.07270938763,193268.51534769224,157135.89478162065,175820.45942234583,193273.46096798321,157457.21238721948,175263.24753944707,192681.95649171658,156613.27235992061,173519.43288237095,190829.69556217862,154978.85602614997,174569.1579287599,191945.61209876477,155961.80826581028]

{"sheet":"Distribution (CALC)","index":5,"n_rows":210,"n_cols":20,"rows_kept":210,"cut":false,"hidden":false,"merged":[[0,0,0,9],[171,3,171,7],[89,3,89,7],[130,3,130,7],[3,3,3,7],[7,3,7,7],[48,3,48,7],[171,14,171,18],[3,14,3,18],[7,14,7,18],[48,14,48,18],[89,14,89,18],[130,14,130,18]]}
["Product Shipment Distributions"]
[]
[]
[null,null,null,"PC 1",null,null,null,null,null,null,null,null,null,null,"PC 2"]
[]
[]
["EF",{"$f":"MW_EL_Baseline","v":4},null,{"$f":"MW_EL_Baseline","v":4},"Base Case Distribution",null,null,null,null,null,null,"EF",{"$f":"CO_EL_Baseline","v":4.5},null,{"$f":"CO_EL_Baseline","v":4.5},"Base Case Distribution"]
[null,null,null,"Percent of Total Shipments",null,null,null,null,null,null,null,null,null,null,"Percent of Total Shipments"]
[null,null,"Year",{"$f":"MW_EL_Baseline","v":4},{"$f":"MW_EL_EL1","v":2},{"$f":"MW_EL_EL2","v":1.5},{"$f":"MW_EL_EL3","v":1},{"$f":"MW_EL_EL4","v":0.02},"SUM",null,null,null,null,"Year",{"$f":"CO_EL_Baseline","v":4.5},{"$f":"CO_EL_EL1","v":3.7},{"$f":"CO_EL_EL2","v":2.7},{"$f":"CO_EL_EL3","v":2.2000000000000002},{"$f":"CO_EL_EL4","v":0.04},"SUM"]
[null,null,2007,{"$f":"Standby_ProductMix_Baseline","v":0.46200000000000002},{"$f":"Standby_ProductMix_EL1","v":0.34599999999999997},{"$f":"Standby_ProductMix_EL2","v":0.192},{"$f":"Standby_ProductMix_EL3","v":0},{"$f":"Standby_ProductMix_EL4","v":0},{"$f":"SUM(D10:H10)","v":1},null,null,null,null,2007,{"$f":"CO_Productmix_Baseline","v":1},{"$f":"CO_ProductMix_EL1","v":0},{"$f":"CO_ProductMix_EL2","v":0},{"$f":"CO_ProductMix_EL3","v":0},{"$f":"CO_ProductMix_EL4","v":0},{"$f":"SUM(O10:S10)","v":1}]
[null,null,{"$f":"C10+1","v":2008},{"$f":"D10","v":0.46200000000000002},{"$f":"E10","v":0.34599999999999997},{"$f":"F10","v":0.192},{"$f":"G10","v":0},{"$f":"H10","v":0},1,null,null,null,null,{"$f":"N10+1","v":2008},{"$f":"O10","v":1},{"$f":"P10","v":0},{"$f":"Q10","v":0},{"$f":"R10","v":0},{"$f":"S10","v":0},1]
[null,null,{"$f":"C11+1","v":2009},{"$f":"D11","v":0.46200000000000002},0.34599999999999997,{"$f":"F11","v":0.192},{"$f":"G11","v":0},0,1,null,null,null,null,{"$f":"N11+1","v":2009},1,0,0,0,0,1]
[null,null,2010,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2010,1,0,0,0,0,1]
[null,null,2011,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2011,1,0,0,0,0,1]
[null,null,2012,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2012,1,0,0,0,0,1]
[null,null,2013,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2013,1,0,0,0,0,1]
[null,null,2014,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2014,1,0,0,0,0,1]
[null,null,2015,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2015,1,0,0,0,0,1]
[null,null,2016,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2016,1,0,0,0,0,1]
[null,null,2017,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2017,1,0,0,0,0,1]
[null,null,2018,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2018,1,0,0,0,0,1]
[null,null,2019,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2019,1,0,0,0,0,1]
[null,null,2020,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2020,1,0,0,0,0,1]
[null,null,2021,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2021,1,0,0,0,0,1]
[null,null,2022,0.46200000000000002,0.34599999999999997,{"$f":"F24","v":0.192},0,0,1,null,null,null,null,2022,1,0,0,0,0,1]
[null,null,2023,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2023,1,0,0,0,0,1]
[null,null,2024,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2024,1,0,0,0,0,1]
[null,null,2025,{"$f":"D27","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,null,null,null,2025,1,0,0,0,0,1]
[null,null,2026,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2026,1,0,0,0,0,1]
[null,null,2027,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2027,1,0,0,0,0,1]
[null,null,2028,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2028,1,0,0,0,0,1]
[null,null,2029,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2029,1,0,0,0,0,1]
[null,null,2030,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2030,1,0,0,0,0,1]
[null,null,2031,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2031,1,0,0,0,0,1]
[null,null,2032,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2032,1,0,0,0,0,1]
[null,null,2033,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2033,1,0,0,0,0,1]
[null,null,2034,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2034,1,0,0,0,0,1]
[null,null,2035,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2035,1,0,0,0,0,1]
[null,null,2036,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2036,1,0,0,0,0,1]
[null,null,2037,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2037,1,0,0,0,0,1]
[null,null,2038,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2038,1,0,0,0,0,1]
[null,null,2039,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2039,1,0,0,0,0,1]
[null,null,2040,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2040,1,0,0,0,0,1]
[null,null,2041,{"$f":"D43","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,null,null,null,2041,1,0,0,0,0,1]
[null,null,2042,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2042,1,0,0,0,0,1]
[null,null,2043,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2043,1,0,0,0,0,1]
[]
["EF",{"$f":"MW_EL_EL1","v":2},null,{"$f":"MW_EL_EL1","v":2},"Standards Case Distribution",null,null,null,null,null,null,"EF",{"$f":"CO_EL_EL1","v":3.7},null,{"$f":"CO_EL_EL1","v":3.7},"Standards Case Distribution"]
[null,null,null,"Percent of Total Shipments",null,null,null,null,null,null,null,null,null,null,"Percent of Total Shipments"]
[null,null,"Year",{"$f":"MW_EL_Baseline","v":4},{"$f":"MW_EL_EL1","v":2},{"$f":"MW_EL_EL2","v":1.5},{"$f":"MW_EL_EL3","v":1},{"$f":"MW_EL_EL4","v":0.02},"SUM",null,null,null,null,"Year",{"$f":"CO_EL_Baseline","v":4.5},{"$f":"CO_EL_EL1","v":3.7},{"$f":"CO_EL_EL2","v":2.7},{"$f":"CO_EL_EL3","v":2.2000000000000002},{"$f":"CO_EL_EL4","v":0.04},"SUM"]
[null,null,2007,{"$f":"D10","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(D51:H51)","v":1},null,null,null,null,2007,{"$f":"O10","v":1},0,0,0,0,{"$f":"SUM(O51:S51)","v":1}]
[null,null,{"$f":"C51+1","v":2008},{"$f":"D11","v":0.46200000000000002},0.34599999999999997,0.192,0,0,1,null,null,null,null,{"$f":"N51+1","v":2008},1,0,0,0,0,1]
[null,null,{"$f":"C52+1","v":2009},0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,{"$f":"N52+1","v":2009},1,0,0,0,0,1]
[null,null,2010,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2010,1,0,0,0,0,1]
[null,null,2011,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2011,1,0,0,0,0,1]
[null,null,2012,0.46200000000000002,0.34599999999999997,{"$f":"F15","v":0.192},0,{"$f":"H15","v":0},1,null,null,null,null,2012,{"$f":"O15","v":1},0,0,0,{"$f":"S15","v":0},1]
[null,null,2013,0.46200000000000002,0.34599999999999997,{"$f":"F16","v":0.192},0,{"$f":"H16","v":0},{"$f":"SUM(D57:H57)","v":1},null,null,null,null,2013,1,0,0,0,{"$f":"S16","v":0},{"$f":"SUM(O57:S57)","v":1}]
[null,null,2014,0,{"$f":"D57+E57","v":0.80800000000000005},{"$f":"F57","v":0.192},{"$f":"G57","v":0},{"$f":"H57","v":0},{"$f":"SUM(D58:H58)","v":1},null,null,null,null,2014,0,{"$f":"O57+P57","v":1},{"$f":"Q57","v":0},{"$f":"R57","v":0},{"$f":"S57","v":0},{"$f":"SUM(O58:S58)","v":1}]
[null,null,2015,0,{"$f":"E58","v":0.80800000000000005},{"$f":"F58","v":0.192},0,0,1,null,null,null,null,2015,0,{"$f":"P58","v":1},0,0,0,1]
[null,null,2016,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2016,0,1,0,0,0,1]
[null,null,2017,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2017,0,1,0,0,0,1]
[null,null,2018,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2018,0,1,0,0,0,1]
[null,null,2019,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2019,0,1,0,0,0,1]
[null,null,2020,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2020,0,1,0,0,0,1]
[null,null,2021,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2021,0,1,0,0,0,1]
[null,null,2022,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2022,0,1,0,0,0,1]
[null,null,2023,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2023,0,1,0,0,0,1]
[null,null,2024,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2024,0,1,0,0,0,1]
[null,null,2025,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2025,0,1,0,0,0,1]
[null,null,2026,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2026,0,1,0,0,0,1]
[null,null,2027,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2027,0,1,0,0,0,1]
[null,null,2028,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2028,0,1,0,0,0,1]
[null,null,2029,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2029,0,1,0,0,0,1]
[null,null,2030,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2030,0,1,0,0,0,1]
[null,null,2031,0,0.80800000000000005,{"$f":"F74","v":0.192},0,0,1,null,null,null,null,2031,0,{"$f":"P74","v":1},0,0,0,1]
[null,null,2032,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2032,0,1,0,0,0,1]
[null,null,2033,0,{"$f":"E76","v":0.80800000000000005},0.192,0,0,1,null,null,null,null,2033,0,{"$f":"P76","v":1},{"$f":"Q76","v":0},{"$f":"R76","v":0},{"$f":"S76","v":0},1]
[null,null,2034,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2034,0,1,0,0,0,1]
[null,null,2035,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2035,0,1,0,0,0,1]
[null,null,2036,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2036,0,1,0,0,0,1]
[null,null,2037,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2037,0,1,0,0,0,1]
[null,null,2038,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2038,0,1,0,0,0,1]
[null,null,2039,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2039,0,1,0,0,0,1]
[null,null,2040,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2040,0,1,0,0,0,1]
[null,null,2041,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2041,0,1,0,0,0,1]
[null,null,2042,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2042,0,1,0,0,0,1]
[null,null,2043,0,0.80800000000000005,0.192,0,0,1,null,null,null,null,2043,0,1,0,0,0,1]
[]
["EF",{"$f":"MW_EL_EL2","v":1.5},null,{"$f":"MW_EL_EL2","v":1.5},"Standards Case Distribution",null,null,null,null,null,null,"EF",{"$f":"CO_EL_EL2","v":2.7},null,{"$f":"CO_EL_EL2","v":2.7},"Standards Case Distribution"]
[null,null,null,"Percent of Total Shipments",null,null,null,null,null,null,null,null,null,null,"Percent of Total Shipments"]
[null,null,"Year",{"$f":"MW_EL_Baseline","v":4},{"$f":"MW_EL_EL1","v":2},{"$f":"MW_EL_EL2","v":1.5},{"$f":"MW_EL_EL3","v":1},{"$f":"MW_EL_EL4","v":0.02},"SUM",null,null,null,null,"Year",{"$f":"CO_EL_Baseline","v":4.5},{"$f":"CO_EL_EL1","v":3.7},{"$f":"CO_EL_EL2","v":2.7},{"$f":"CO_EL_EL3","v":2.2000000000000002},{"$f":"CO_EL_EL4","v":0.04},"SUM"]
[null,null,2007,{"$f":"D10","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(D92:H92)","v":1},null,null,null,null,2007,{"$f":"O10","v":1},0,0,0,0,{"$f":"SUM(O92:S92)","v":1}]
[null,null,{"$f":"C92+1","v":2008},0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,{"$f":"N92+1","v":2008},1,0,0,0,0,1]
[null,null,{"$f":"C93+1","v":2009},0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,{"$f":"N93+1","v":2009},1,0,0,0,0,1]
[null,null,2010,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2010,1,0,0,0,0,1]
[null,null,2011,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2011,1,0,0,0,0,1]
[null,null,2012,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2012,1,0,0,0,0,1]
[null,null,2013,0.46200000000000002,0.34599999999999997,0.192,0,0,{"$f":"SUM(D98:H98)","v":1},null,null,null,null,2013,1,0,0,0,0,{"$f":"SUM(O98:S98)","v":1}]
[null,null,2014,0,0,{"$f":"D98+E98+F98","v":1},{"$f":"G98","v":0},{"$f":"H98","v":0},{"$f":"SUM(D99:H99)","v":1},null,null,null,null,2014,0,0,{"$f":"O98+P98+Q98","v":1},{"$f":"R98","v":0},{"$f":"S98","v":0},{"$f":"SUM(O99:S99)","v":1}]
[null,null,2015,0,0,{"$f":"F99","v":1},0,0,1,null,null,null,null,2015,0,0,{"$f":"Q99","v":1},{"$f":"R99","v":0},{"$f":"S99","v":0},1]
[null,null,2016,0,0,1,0,0,1,null,null,null,null,2016,0,0,1,0,0,1]
[null,null,2017,0,0,1,0,0,1,null,null,null,null,2017,0,0,1,0,0,1]
[null,null,2018,0,0,1,0,0,1,null,null,null,null,2018,0,0,1,0,0,1]
[null,null,2019,0,0,1,0,0,1,null,null,null,null,2019,0,0,1,0,0,1]
[null,null,2020,0,0,1,0,0,1,null,null,null,null,2020,0,0,1,0,0,1]
[null,null,2021,0,0,1,0,0,1,null,null,null,null,2021,0,0,1,0,0,1]
[null,null,2022,0,0,1,0,0,1,null,null,null,null,2022,0,0,1,0,0,1]
[null,null,2023,0,0,1,0,0,1,null,null,null,null,2023,0,0,1,0,0,1]
[null,null,2024,0,0,1,0,0,1,null,null,null,null,2024,0,0,1,0,0,1]
[null,null,2025,0,0,1,0,0,1,null,null,null,null,2025,0,0,1,0,0,1]
[null,null,2026,0,0,1,0,0,1,null,null,null,null,2026,0,0,1,0,0,1]
[null,null,2027,0,0,1,0,0,1,null,null,null,null,2027,0,0,1,0,0,1]
[null,null,2028,0,0,1,0,0,1,null,null,null,null,2028,0,0,1,0,0,1]
[null,null,2029,0,0,1,0,0,1,null,null,null,null,2029,0,0,1,0,0,1]
[null,null,2030,0,0,1,0,0,1,null,null,null,null,2030,0,0,1,0,0,1]
[null,null,2031,0,0,{"$f":"F115","v":1},0,0,1,null,null,null,null,2031,0,0,1,0,0,1]
[null,null,2032,0,0,1,0,0,1,null,null,null,null,2032,0,0,1,0,0,1]
[null,null,2033,0,0,1,0,0,1,null,null,null,null,2033,0,0,1,0,0,1]
[null,null,2034,0,0,1,0,0,1,null,null,null,null,2034,0,0,1,0,0,1]
[null,null,2035,0,0,1,0,0,1,null,null,null,null,2035,0,0,1,0,0,1]
[null,null,2036,0,0,1,0,0,1,null,null,null,null,2036,0,0,1,0,0,1]
[null,null,2037,0,0,1,0,0,1,null,null,null,null,2037,0,0,1,0,0,1]
[null,null,2038,0,0,1,0,0,1,null,null,null,null,2038,0,0,1,0,0,1]
[null,null,2039,0,0,1,0,0,1,null,null,null,null,2039,0,0,1,0,0,1]
[null,null,2040,0,0,1,0,0,1,null,null,null,null,2040,0,0,1,0,0,1]
[null,null,2041,0,0,1,0,0,1,null,null,null,null,2041,0,0,1,0,0,1]
[null,null,2042,0,0,1,0,0,1,null,null,null,null,2042,0,0,1,0,0,1]
[null,null,2043,0,0,1,0,0,1,null,null,null,null,2043,0,0,1,0,0,1]
[]
["EF",{"$f":"MW_EL_EL3","v":1},null,{"$f":"MW_EL_EL3","v":1},"Standards Case Distribution",null,null,null,null,null,null,"EF",{"$f":"CO_EL_EL3","v":2.2000000000000002},null,{"$f":"CO_EL_EL3","v":2.2000000000000002},"Standards Case Distribution"]
[null,null,null,"Percent of Total Shipments",null,null,null,null,null,null,null,null,null,null,"Percent of Total Shipments"]
[null,null,"Year",{"$f":"MW_EL_Baseline","v":4},{"$f":"MW_EL_EL1","v":2},{"$f":"MW_EL_EL2","v":1.5},{"$f":"MW_EL_EL3","v":1},{"$f":"MW_EL_EL4","v":0.02},"SUM",null,null,null,null,"Year",{"$f":"CO_EL_Baseline","v":4.5},{"$f":"CO_EL_EL1","v":3.7},{"$f":"CO_EL_EL2","v":2.7},{"$f":"CO_EL_EL3","v":2.2000000000000002},{"$f":"CO_EL_EL4","v":0.04},"SUM"]
[null,null,2007,{"$f":"D10","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(D133:H133)","v":1},null,null,null,null,2007,{"$f":"O10","v":1},0,0,0,0,{"$f":"SUM(O133:S133)","v":1}]
[null,null,{"$f":"C133+1","v":2008},0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,{"$f":"N133+1","v":2008},1,0,0,0,0,1]
[null,null,{"$f":"C134+1","v":2009},0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,{"$f":"N134+1","v":2009},1,0,0,0,0,1]
[null,null,2010,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2010,1,0,0,0,0,1]
[null,null,2011,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2011,1,0,0,0,0,1]
[null,null,2012,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2012,1,0,0,0,0,1]
[null,null,2013,0.46200000000000002,0.34599999999999997,0.192,0,0,{"$f":"SUM(D139:H139)","v":1},null,null,null,null,2013,1,0,0,0,0,{"$f":"SUM(O139:S139)","v":1}]
[null,null,2014,0,0,0,{"$f":"D139+E139+F139+G139","v":1},{"$f":"H139","v":0},{"$f":"SUM(D140:H140)","v":1},null,null,null,null,2014,0,0,0,{"$f":"O139+P139+Q139+R139","v":1},{"$f":"S139","v":0},{"$f":"SUM(O140:S140)","v":1}]
[null,null,2015,0,0,0,{"$f":"G140","v":1},0,1,null,null,null,null,2015,0,0,0,{"$f":"R140","v":1},{"$f":"S140","v":0},1]
[null,null,2016,0,0,0,1,0,1,null,null,null,null,2016,0,0,0,1,0,1]
[null,null,2017,0,0,0,1,0,1,null,null,null,null,2017,0,0,0,1,0,1]
[null,null,2018,0,0,0,1,0,1,null,null,null,null,2018,0,0,0,1,0,1]
[null,null,2019,0,0,0,1,0,1,null,null,null,null,2019,0,0,0,1,0,1]
[null,null,2020,0,0,0,1,0,1,null,null,null,null,2020,0,0,0,1,0,1]
[null,null,2021,0,0,0,1,0,1,null,null,null,null,2021,0,0,0,1,0,1]
[null,null,2022,0,0,0,1,0,1,null,null,null,null,2022,0,0,0,1,0,1]
[null,null,2023,0,0,0,1,0,1,null,null,null,null,2023,0,0,0,1,0,1]
[null,null,2024,0,0,0,1,0,1,null,null,null,null,2024,0,0,0,1,0,1]
[null,null,2025,0,0,0,1,0,1,null,null,null,null,2025,0,0,0,1,0,1]
[null,null,2026,0,0,0,1,0,1,null,null,null,null,2026,0,0,0,1,0,1]
[null,null,2027,0,0,0,1,0,1,null,null,null,null,2027,0,0,0,1,0,1]
[null,null,2028,0,0,0,1,0,1,null,null,null,null,2028,0,0,0,1,0,1]
[null,null,2029,0,0,0,1,0,1,null,null,null,null,2029,0,0,0,1,0,1]
[null,null,2030,0,0,0,1,0,1,null,null,null,null,2030,0,0,0,1,0,1]
[null,null,2031,0,0,0,{"$f":"G156","v":1},0,1,null,null,null,null,2031,0,0,0,1,0,1]
[null,null,2032,0,0,0,1,0,1,null,null,null,null,2032,0,0,0,1,0,1]
[null,null,2033,0,0,0,1,0,1,null,null,null,null,2033,0,0,0,1,0,1]
[null,null,2034,0,0,0,1,0,1,null,null,null,null,2034,0,0,0,1,0,1]
[null,null,2035,0,0,0,1,0,1,null,null,null,null,2035,0,0,0,1,0,1]
[null,null,2036,0,0,0,1,0,1,null,null,null,null,2036,0,0,0,1,0,1]
[null,null,2037,0,0,0,1,0,1,null,null,null,null,2037,0,0,0,1,0,1]
[null,null,2038,0,0,0,1,0,1,null,null,null,null,2038,0,0,0,1,0,1]
[null,null,2039,0,0,0,1,0,1,null,null,null,null,2039,0,0,0,1,0,1]
[null,null,2040,0,0,0,1,0,1,null,null,null,null,2040,0,0,0,1,0,1]
[null,null,2041,0,0,0,1,0,1,null,null,null,null,2041,0,0,0,1,0,1]
[null,null,2042,0,0,0,1,0,1,null,null,null,null,2042,0,0,0,1,0,1]
[null,null,2043,0,0,0,1,0,1,null,null,null,null,2043,0,0,0,1,0,1]
[]
["EF",{"$f":"MW_EL_EL4","v":0.02},null,{"$f":"MW_EL_EL4","v":0.02},"Standards Case Distribution",null,null,null,null,null,null,"EF",{"$f":"CO_EL_EL4","v":0.04},null,{"$f":"CO_EL_EL4","v":0.04},"Standards Case Distribution"]
[null,null,null,"Percent of Total Shipments",null,null,null,null,null,null,null,null,null,null,"Percent of Total Shipments"]
[null,null,"Year",{"$f":"MW_EL_Baseline","v":4},{"$f":"MW_EL_EL1","v":2},{"$f":"MW_EL_EL2","v":1.5},{"$f":"MW_EL_EL3","v":1},{"$f":"MW_EL_EL4","v":0.02},"SUM",null,null,null,null,"Year",{"$f":"CO_EL_Baseline","v":4.5},{"$f":"CO_EL_EL1","v":3.7},{"$f":"CO_EL_EL2","v":2.7},{"$f":"CO_EL_EL3","v":2.2000000000000002},{"$f":"CO_EL_EL4","v":0.04},"SUM"]
[null,null,2007,{"$f":"D10","v":0.46200000000000002},0.34599999999999997,0.192,0,0,{"$f":"SUM(D174:H174)","v":1},null,null,null,null,2007,{"$f":"O10","v":1},0,0,0,0,{"$f":"SUM(O174:S174)","v":1}]
[null,null,{"$f":"C174+1","v":2008},0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,{"$f":"N174+1","v":2008},1,0,0,0,0,1]
[null,null,{"$f":"C175+1","v":2009},0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,{"$f":"N175+1","v":2009},1,0,0,0,0,1]
[null,null,2010,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2010,1,0,0,0,0,1]
[null,null,2011,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2011,1,0,0,0,0,1]
[null,null,2012,0.46200000000000002,0.34599999999999997,0.192,0,0,1,null,null,null,null,2012,1,0,0,0,0,1]
[null,null,2013,0.46200000000000002,0.34599999999999997,0.192,0,0,{"$f":"SUM(D180:H180)","v":1},null,null,null,null,2013,1,0,0,0,0,{"$f":"SUM(O180:S180)","v":1}]
[null,null,2014,0,0,0,0,1,1,null,null,null,null,2014,0,0,0,0,1,1]
[null,null,2015,0,0,0,0,{"$f":"H181","v":1},1,null,null,null,null,2015,0,0,0,0,{"$f":"S181","v":1},1]
[null,null,2016,0,0,0,0,1,1,null,null,null,null,2016,0,0,0,0,1,1]
[null,null,2017,0,0,0,0,1,1,null,null,null,null,2017,0,0,0,0,1,1]
[null,null,2018,0,0,0,0,1,1,null,null,null,null,2018,0,0,0,0,1,1]
[null,null,2019,0,0,0,0,1,1,null,null,null,null,2019,0,0,0,0,1,1]
[null,null,2020,0,0,0,0,1,1,null,null,null,null,2020,0,0,0,0,1,1]
[null,null,2021,0,0,0,0,1,1,null,null,null,null,2021,0,0,0,0,1,1]
[null,null,2022,0,0,0,0,1,1,null,null,null,null,2022,0,0,0,0,1,1]
[null,null,2023,0,0,0,0,1,1,null,null,null,null,2023,0,0,0,0,1,1]
[null,null,2024,0,0,0,0,1,1,null,null,null,null,2024,0,0,0,0,1,1]
[null,null,2025,0,0,0,0,1,1,null,null,null,null,2025,0,0,0,0,1,1]
[null,null,2026,0,0,0,0,1,1,null,null,null,null,2026,0,0,0,0,1,1]
[null,null,2027,0,0,0,0,1,1,null,null,null,null,2027,0,0,0,0,1,1]
[null,null,2028,0,0,0,0,1,1,null,null,null,null,2028,0,0,0,0,1,1]
[null,null,2029,0,0,0,0,1,1,null,null,null,null,2029,0,0,0,0,1,1]
[null,null,2030,0,0,0,0,1,1,null,null,null,null,2030,0,0,0,0,1,1]
[null,null,2031,0,0,0,0,1,1,null,null,null,null,2031,0,0,0,0,1,1]
[null,null,2032,0,0,0,0,1,1,null,null,null,null,2032,0,0,0,0,1,1]
[null,null,2033,0,0,0,0,1,1,null,null,null,null,2033,0,0,0,0,1,1]
[null,null,2034,0,0,0,0,1,1,null,null,null,null,2034,0,0,0,0,1,1]
[null,null,2035,0,0,0,0,1,1,null,null,null,null,2035,0,0,0,0,1,1]
[null,null,2036,0,0,0,0,1,1,null,null,null,null,2036,0,0,0,0,1,1]
[null,null,2037,0,0,0,0,1,1,null,null,null,null,2037,0,0,0,0,1,1]
[null,null,2038,0,0,0,0,1,1,null,null,null,null,2038,0,0,0,0,1,1]
[null,null,2039,0,0,0,0,1,1,null,null,null,null,2039,0,0,0,0,1,1]
[null,null,2040,0,0,0,0,1,1,null,null,null,null,2040,0,0,0,0,1,1]
[null,null,2041,0,0,0,0,1,1,null,null,null,null,2041,0,0,0,0,1,1]
[null,null,2042,0,0,0,0,1,1,null,null,null,null,2042,0,0,0,0,1,1]
[null,null,2043,0,0,0,0,{"$f":"H209","v":1},1,null,null,null,null,2043,0,0,0,0,{"$f":"S209","v":1},1]

{"sheet":"Microwave Shipments (CALC)","index":6,"n_rows":90,"n_cols":32,"rows_kept":90,"cut":false,"hidden":false,"merged":[[0,0,0,32],[6,26,6,30],[6,2,6,6],[6,8,6,12],[6,14,6,18],[6,20,6,24],[51,2,51,6],[51,8,51,12],[51,14,51,18],[51,20,51,24],[51,26,51,30]]}
["Microwave Shipments"]
["SCENARIO CHOSEN:",null,{"$f":"Economic_Scenario","v":"Reference"}]
[]
["PC 1"]
[]
[null,null,{"$f":"MW_EL_Baseline","v":4},null,null,null,null,null,{"$f":"MW_EL_EL1","v":2},null,null,null,null,null,{"$f":"MW_EL_EL2","v":1.5},null,null,null,null,null,{"$f":"MW_EL_EL3","v":1},null,null,null,null,null,{"$f":"MW_EL_EL4","v":0.02}]
[null,null,"Annual Shipments by EL (units)",null,null,null,null,null,"Annual Shipments by EL (units)",null,null,null,null,null,"Annual Shipments by EL (units)",null,null,null,null,null,"Annual Shipments by EL (units)",null,null,null,null,null,"Annual Shipments by EL (units)"]
[null,"Year",{"$f":"MW_EL_Baseline","v":4},{"$f":"MW_EL_EL1","v":2},{"$f":"MW_EL_EL2","v":1.5},{"$f":"MW_EL_EL3","v":1},{"$f":"MW_EL_EL4","v":0.02},"Total",{"$f":"MW_EL_Baseline","v":4},{"$f":"MW_EL_EL1","v":2},{"$f":"MW_EL_EL2","v":1.5},{"$f":"MW_EL_EL3","v":1},{"$f":"MW_EL_EL4","v":0.02},"Total",{"$f":"MW_EL_Baseline","v":4},{"$f":"MW_EL_EL1","v":2},{"$f":"MW_EL_EL2","v":1.5},{"$f":"MW_EL_EL3","v":1},{"$f":"MW_EL_EL4","v":0.02},"Total",{"$f":"MW_EL_Baseline","v":4},{"$f":"MW_EL_EL1","v":2},{"$f":"MW_EL_EL2","v":1.5},{"$f":"MW_EL_EL3","v":1},{"$f":"MW_EL_EL4","v":0.02},"Total",{"$f":"MW_EL_Baseline","v":4},{"$f":"MW_EL_EL1","v":2},{"$f":"MW_EL_EL2","v":1.5},{"$f":"MW_EL_EL3","v":1},{"$f":"MW_EL_EL4","v":0.02},"Total"]
[null,2007,{"$f":"OFFSET('Distribution (CALC)'!D10,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H9","v":5420410.3799999999},{"$f":"OFFSET('Distribution (CALC)'!E10,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H9","v":4059441.5399999996},{"$f":"OFFSET('Distribution (CALC)'!F10,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H9","v":2252638.08},{"$f":"OFFSET('Distribution (CALC)'!G10,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H9","v":0},{"$f":"OFFSET('Distribution (CALC)'!H10,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H9","v":0},{"$f":"IF(Economic_Scenario=\"reference\",VLOOKUP($B9,MW_Shipments_ReferenceCase,2),IF(Economic_Scenario=\"high\",VLOOKUP($B9,MW_Shipments_ReferenceCase,3),VLOOKUP($B9,MW_Shipments_ReferenceCase,4)))","v":11732490},{"$f":"OFFSET('Distribution (CALC)'!D10,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N9","v":5420410.3799999999},{"$f":"OFFSET('Distribution (CALC)'!E10,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N9","v":4059441.5399999996},{"$f":"OFFSET('Distribution (CALC)'!F10,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N9","v":2252638.08},{"$f":"OFFSET('Distribution (CALC)'!G10,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N9","v":0},{"$f":"OFFSET('Distribution (CALC)'!H10,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N9","v":0},{"$f":"IF(ShipmentElasticity_Scenario=\"none\",H9,IF(Economic_Scenario=\"reference\",VLOOKUP($B9,MW_Shipments_ReferenceCase,5),IF(Economic_Scenario=\"high\",VLOOKUP($B9,MW_Shipments_ReferenceCase,6),VLOOKUP($B9,MW_Shipments_ReferenceCase,7))))","v":11732490},{"$f":"OFFSET('Distribution (CALC)'!D10,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T9","v":5420410.3799999999},{"$f":"OFFSET('Distribution (CALC)'!E10,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T9","v":4059441.5399999996},{"$f":"OFFSET('Distribution (CALC)'!F10,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T9","v":2252638.08},{"$f":"OFFSET('Distribution (CALC)'!G10,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T9","v":0},{"$f":"OFFSET('Distribution (CALC)'!H10,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T9","v":0},{"$f":"IF(ShipmentElasticity_Scenario=\"none\",H9,IF(Economic_Scenario=\"reference\",VLOOKUP($B9,MW_Shipments_ReferenceCase,8),IF(Economic_Scenario=\"high\",VLOOKUP($B9,MW_Shipments_ReferenceCase,9),VLOOKUP($B9,MW_Shipments_ReferenceCase,10))))","v":11732490},{"$f":"OFFSET('Distribution (CALC)'!D10,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z9","v":5420410.3799999999},{"$f":"OFFSET('Distribution (CALC)'!E10,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z9","v":4059441.5399999996},{"$f":"OFFSET('Distribution (CALC)'!F10,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z9","v":2252638.08},{"$f":"OFFSET('Distribution (CALC)'!G10,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z9","v":0},{"$f":"OFFSET('Distribution (CALC)'!H10,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z9","v":0},{"$f":"IF(ShipmentElasticity_Scenario=\"none\",H9,IF(Economic_Scenario=\"reference\",VLOOKUP($B9,MW_Shipments_ReferenceCase,11),IF(Economic_Scenario=\"high\",VLOOKUP($B9,MW_Shipments_ReferenceCase,12),VLOOKUP($B9,MW_Shipments_ReferenceCase,13))))","v":11732490},{"$f":"OFFSET('Distribution (CALC)'!D10,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF9","v":5420410.3799999999},{"$f":"OFFSET('Distribution (CALC)'!E10,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF9","v":4059441.5399999996},{"$f":"OFFSET('Distribution (CALC)'!F10,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF9","v":2252638.08},{"$f":"OFFSET('Distribution (CALC)'!G10,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF9","v":0},{"$f":"OFFSET('Distribution (CALC)'!H10,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF9","v":0},{"$f":"IF(ShipmentElasticity_Scenario=\"none\",H9,IF(Economic_Scenario=\"reference\",VLOOKUP($B9,MW_Shipments_ReferenceCase,14),IF(Economic_Scenario=\"high\",VLOOKUP($B9,MW_Shipments_ReferenceCase,15),VLOOKUP($B9,MW_Shipments_ReferenceCase,16))))","v":11732490}]
[null,{"$f":"B9+1","v":2008},{"$f":"OFFSET('Distribution (CALC)'!D11,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H10","v":5186689.2},{"$f":"OFFSET('Distribution (CALC)'!E11,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H10","v":3884403.5999999996},{"$f":"OFFSET('Distribution (CALC)'!F11,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H10","v":2155507.2000000002},{"$f":"OFFSET('Distribution (CALC)'!G11,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H10","v":0},{"$f":"OFFSET('Distribution (CALC)'!H11,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H10","v":0},11226600,{"$f":"OFFSET('Distribution (CALC)'!D11,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N10","v":5186689.2},{"$f":"OFFSET('Distribution (CALC)'!E11,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N10","v":3884403.5999999996},{"$f":"OFFSET('Distribution (CALC)'!F11,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N10","v":2155507.2000000002},{"$f":"OFFSET('Distribution (CALC)'!G11,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N10","v":0},{"$f":"OFFSET('Distribution (CALC)'!H11,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N10","v":0},11226600,{"$f":"OFFSET('Distribution (CALC)'!D11,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T10","v":5186689.2},{"$f":"OFFSET('Distribution (CALC)'!E11,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T10","v":3884403.5999999996},{"$f":"OFFSET('Distribution (CALC)'!F11,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T10","v":2155507.2000000002},{"$f":"OFFSET('Distribution (CALC)'!G11,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T10","v":0},{"$f":"OFFSET('Distribution (CALC)'!H11,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T10","v":0},11226600,{"$f":"OFFSET('Distribution (CALC)'!D11,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z10","v":5186689.2},{"$f":"OFFSET('Distribution (CALC)'!E11,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z10","v":3884403.5999999996},{"$f":"OFFSET('Distribution (CALC)'!F11,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z10","v":2155507.2000000002},{"$f":"OFFSET('Distribution (CALC)'!G11,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z10","v":0},{"$f":"OFFSET('Distribution (CALC)'!H11,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z10","v":0},11226600,{"$f":"OFFSET('Distribution (CALC)'!D11,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF10","v":5186689.2},{"$f":"OFFSET('Distribution (CALC)'!E11,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF10","v":3884403.5999999996},{"$f":"OFFSET('Distribution (CALC)'!F11,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF10","v":2155507.2000000002},{"$f":"OFFSET('Distribution (CALC)'!G11,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF10","v":0},{"$f":"OFFSET('Distribution (CALC)'!H11,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF10","v":0},11226600]
[null,{"$f":"B10+1","v":2009},{"$f":"OFFSET('Distribution (CALC)'!D12,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H11","v":4402739.879999999},{"$f":"OFFSET('Distribution (CALC)'!E12,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H11","v":3297290.0399999991},{"$f":"OFFSET('Distribution (CALC)'!F12,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H11","v":1829710.0799999996},{"$f":"OFFSET('Distribution (CALC)'!G12,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H11","v":0},{"$f":"OFFSET('Distribution (CALC)'!H12,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H11","v":0},9529739.9999999981,{"$f":"OFFSET('Distribution (CALC)'!D12,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N11","v":4402739.879999999},{"$f":"OFFSET('Distribution (CALC)'!E12,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N11","v":3297290.0399999991},{"$f":"OFFSET('Distribution (CALC)'!F12,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N11","v":1829710.0799999996},{"$f":"OFFSET('Distribution (CALC)'!G12,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N11","v":0},{"$f":"OFFSET('Distribution (CALC)'!H12,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N11","v":0},9529739.9999999981,{"$f":"OFFSET('Distribution (CALC)'!D12,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T11","v":4402739.879999999},{"$f":"OFFSET('Distribution (CALC)'!E12,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T11","v":3297290.0399999991},{"$f":"OFFSET('Distribution (CALC)'!F12,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T11","v":1829710.0799999996},{"$f":"OFFSET('Distribution (CALC)'!G12,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T11","v":0},{"$f":"OFFSET('Distribution (CALC)'!H12,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T11","v":0},9529739.9999999981,{"$f":"OFFSET('Distribution (CALC)'!D12,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z11","v":4402739.879999999},{"$f":"OFFSET('Distribution (CALC)'!E12,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z11","v":3297290.0399999991},{"$f":"OFFSET('Distribution (CALC)'!F12,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z11","v":1829710.0799999996},{"$f":"OFFSET('Distribution (CALC)'!G12,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z11","v":0},{"$f":"OFFSET('Distribution (CALC)'!H12,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z11","v":0},9529739.9999999981,{"$f":"OFFSET('Distribution (CALC)'!D12,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF11","v":4402739.879999999},{"$f":"OFFSET('Distribution (CALC)'!E12,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF11","v":3297290.0399999991},{"$f":"OFFSET('Distribution (CALC)'!F12,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF11","v":1829710.0799999996},{"$f":"OFFSET('Distribution (CALC)'!G12,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF11","v":0},{"$f":"OFFSET('Distribution (CALC)'!H12,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF11","v":0},9529739.9999999981]
[null,2010,{"$f":"OFFSET('Distribution (CALC)'!D13,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H12","v":6416186.8569516679},{"$f":"OFFSET('Distribution (CALC)'!E13,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H12","v":4805196.2175438888},{"$f":"OFFSET('Distribution (CALC)'!F13,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H12","v":2666467.2652266668},{"$f":"OFFSET('Distribution (CALC)'!G13,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H12","v":0},{"$f":"OFFSET('Distribution (CALC)'!H13,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H12","v":0},13887850.339722224,{"$f":"OFFSET('Distribution (CALC)'!D13,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N12","v":6416186.8569516679},{"$f":"OFFSET('Distribution (CALC)'!E13,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N12","v":4805196.2175438888},{"$f":"OFFSET('Distribution (CALC)'!F13,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N12","v":2666467.2652266668},{"$f":"OFFSET('Distribution (CALC)'!G13,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N12","v":0},{"$f":"OFFSET('Distribution (CALC)'!H13,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N12","v":0},13887850.339722224,{"$f":"OFFSET('Distribution (CALC)'!D13,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T12","v":6416186.8569516679},{"$f":"OFFSET('Distribution (CALC)'!E13,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T12","v":4805196.2175438888},{"$f":"OFFSET('Distribution (CALC)'!F13,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T12","v":2666467.2652266668},{"$f":"OFFSET('Distribution (CALC)'!G13,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T12","v":0},{"$f":"OFFSET('Distribution (CALC)'!H13,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T12","v":0},13887850.339722224,{"$f":"OFFSET('Distribution (CALC)'!D13,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z12","v":6416186.8569516679},{"$f":"OFFSET('Distribution (CALC)'!E13,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z12","v":4805196.2175438888},{"$f":"OFFSET('Distribution (CALC)'!F13,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z12","v":2666467.2652266668},{"$f":"OFFSET('Distribution (CALC)'!G13,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z12","v":0},{"$f":"OFFSET('Distribution (CALC)'!H13,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z12","v":0},13887850.339722224,{"$f":"OFFSET('Distribution (CALC)'!D13,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF12","v":6416186.8569516679},{"$f":"OFFSET('Distribution (CALC)'!E13,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF12","v":4805196.2175438888},{"$f":"OFFSET('Distribution (CALC)'!F13,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF12","v":2666467.2652266668},{"$f":"OFFSET('Distribution (CALC)'!G13,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF12","v":0},{"$f":"OFFSET('Distribution (CALC)'!H13,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF12","v":0},13887850.339722224]
[null,2011,{"$f":"OFFSET('Distribution (CALC)'!D14,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H13","v":6709067.9528819053},{"$f":"OFFSET('Distribution (CALC)'!E14,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H13","v":5024540.0686085261},{"$f":"OFFSET('Distribution (CALC)'!F14,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H13","v":2788184.0843145582},{"$f":"OFFSET('Distribution (CALC)'!G14,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H13","v":0},{"$f":"OFFSET('Distribution (CALC)'!H14,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H13","v":0},14521792.105804989,{"$f":"OFFSET('Distribution (CALC)'!D14,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N13","v":6709067.9528819053},{"$f":"OFFSET('Distribution (CALC)'!E14,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N13","v":5024540.0686085261},{"$f":"OFFSET('Distribution (CALC)'!F14,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N13","v":2788184.0843145582},{"$f":"OFFSET('Distribution (CALC)'!G14,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N13","v":0},{"$f":"OFFSET('Distribution (CALC)'!H14,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N13","v":0},14521792.105804989,{"$f":"OFFSET('Distribution (CALC)'!D14,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T13","v":6709067.9528819053},{"$f":"OFFSET('Distribution (CALC)'!E14,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T13","v":5024540.0686085261},{"$f":"OFFSET('Distribution (CALC)'!F14,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T13","v":2788184.0843145582},{"$f":"OFFSET('Distribution (CALC)'!G14,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T13","v":0},{"$f":"OFFSET('Distribution (CALC)'!H14,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T13","v":0},14521792.105804989,{"$f":"OFFSET('Distribution (CALC)'!D14,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z13","v":6709067.9528819053},{"$f":"OFFSET('Distribution (CALC)'!E14,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z13","v":5024540.0686085261},{"$f":"OFFSET('Distribution (CALC)'!F14,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z13","v":2788184.0843145582},{"$f":"OFFSET('Distribution (CALC)'!G14,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z13","v":0},{"$f":"OFFSET('Distribution (CALC)'!H14,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z13","v":0},14521792.105804989,{"$f":"OFFSET('Distribution (CALC)'!D14,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF13","v":6709067.9528819053},{"$f":"OFFSET('Distribution (CALC)'!E14,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF13","v":5024540.0686085261},{"$f":"OFFSET('Distribution (CALC)'!F14,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF13","v":2788184.0843145582},{"$f":"OFFSET('Distribution (CALC)'!G14,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF13","v":0},{"$f":"OFFSET('Distribution (CALC)'!H14,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF13","v":0},14521792.105804989]
[null,2012,{"$f":"OFFSET('Distribution (CALC)'!D15,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H14","v":6888043.5881338269},{"$f":"OFFSET('Distribution (CALC)'!E15,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H14","v":5158578.0984725188},{"$f":"OFFSET('Distribution (CALC)'!F15,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H14","v":2862563.5690945773},{"$f":"OFFSET('Distribution (CALC)'!G15,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H14","v":0},{"$f":"OFFSET('Distribution (CALC)'!H15,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H14","v":0},14909185.255700924,{"$f":"OFFSET('Distribution (CALC)'!D15,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N14","v":6888043.5881338269},{"$f":"OFFSET('Distribution (CALC)'!E15,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N14","v":5158578.0984725188},{"$f":"OFFSET('Distribution (CALC)'!F15,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N14","v":2862563.5690945773},{"$f":"OFFSET('Distribution (CALC)'!G15,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N14","v":0},{"$f":"OFFSET('Distribution (CALC)'!H15,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N14","v":0},14909185.255700924,{"$f":"OFFSET('Distribution (CALC)'!D15,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T14","v":6888043.5881338269},{"$f":"OFFSET('Distribution (CALC)'!E15,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T14","v":5158578.0984725188},{"$f":"OFFSET('Distribution (CALC)'!F15,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T14","v":2862563.5690945773},{"$f":"OFFSET('Distribution (CALC)'!G15,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T14","v":0},{"$f":"OFFSET('Distribution (CALC)'!H15,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T14","v":0},14909185.255700924,{"$f":"OFFSET('Distribution (CALC)'!D15,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z14","v":6888043.5881338269},{"$f":"OFFSET('Distribution (CALC)'!E15,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z14","v":5158578.0984725188},{"$f":"OFFSET('Distribution (CALC)'!F15,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z14","v":2862563.5690945773},{"$f":"OFFSET('Distribution (CALC)'!G15,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z14","v":0},{"$f":"OFFSET('Distribution (CALC)'!H15,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z14","v":0},14909185.255700924,{"$f":"OFFSET('Distribution (CALC)'!D15,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF14","v":6888043.5881338269},{"$f":"OFFSET('Distribution (CALC)'!E15,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF14","v":5158578.0984725188},{"$f":"OFFSET('Distribution (CALC)'!F15,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF14","v":2862563.5690945773},{"$f":"OFFSET('Distribution (CALC)'!G15,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF14","v":0},{"$f":"OFFSET('Distribution (CALC)'!H15,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF14","v":0},14909185.255700924]
[null,2013,{"$f":"OFFSET('Distribution (CALC)'!D16,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H15","v":6954741.4403495658},{"$f":"OFFSET('Distribution (CALC)'!E16,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H15","v":5208529.303811579},{"$f":"OFFSET('Distribution (CALC)'!F16,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H15","v":2890282.157028391},{"$f":"OFFSET('Distribution (CALC)'!G16,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H15","v":0},{"$f":"OFFSET('Distribution (CALC)'!H16,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H15","v":0},15053552.901189536,{"$f":"OFFSET('Distribution (CALC)'!D16,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N15","v":6954741.4403495658},{"$f":"OFFSET('Distribution (CALC)'!E16,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N15","v":5208529.303811579},{"$f":"OFFSET('Distribution (CALC)'!F16,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N15","v":2890282.157028391},{"$f":"OFFSET('Distribution (CALC)'!G16,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N15","v":0},{"$f":"OFFSET('Distribution (CALC)'!H16,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N15","v":0},15053552.901189536,{"$f":"OFFSET('Distribution (CALC)'!D16,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T15","v":6954741.4403495658},{"$f":"OFFSET('Distribution (CALC)'!E16,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T15","v":5208529.303811579},{"$f":"OFFSET('Distribution (CALC)'!F16,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T15","v":2890282.157028391},{"$f":"OFFSET('Distribution (CALC)'!G16,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T15","v":0},{"$f":"OFFSET('Distribution (CALC)'!H16,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T15","v":0},15053552.901189536,{"$f":"OFFSET('Distribution (CALC)'!D16,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z15","v":6954741.4403495658},{"$f":"OFFSET('Distribution (CALC)'!E16,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z15","v":5208529.303811579},{"$f":"OFFSET('Distribution (CALC)'!F16,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z15","v":2890282.157028391},{"$f":"OFFSET('Distribution (CALC)'!G16,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z15","v":0},{"$f":"OFFSET('Distribution (CALC)'!H16,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z15","v":0},15053552.901189536,{"$f":"OFFSET('Distribution (CALC)'!D16,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF15","v":6954741.4403495658},{"$f":"OFFSET('Distribution (CALC)'!E16,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF15","v":5208529.303811579},{"$f":"OFFSET('Distribution (CALC)'!F16,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF15","v":2890282.157028391},{"$f":"OFFSET('Distribution (CALC)'!G16,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF15","v":0},{"$f":"OFFSET('Distribution (CALC)'!H16,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF15","v":0},15053552.901189536]
[null,2014,{"$f":"OFFSET('Distribution (CALC)'!D17,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H16","v":6931827.6550470674},{"$f":"OFFSET('Distribution (CALC)'!E17,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H16","v":5191368.7633036477},{"$f":"OFFSET('Distribution (CALC)'!F17,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H16","v":2880759.5449546254},{"$f":"OFFSET('Distribution (CALC)'!G17,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H16","v":0},{"$f":"OFFSET('Distribution (CALC)'!H17,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H16","v":0},15003955.963305341,{"$f":"OFFSET('Distribution (CALC)'!D17,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N16","v":0},{"$f":"OFFSET('Distribution (CALC)'!E17,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N16","v":12120166.878398176},{"$f":"OFFSET('Distribution (CALC)'!F17,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N16","v":2880039.6542728338},{"$f":"OFFSET('Distribution (CALC)'!G17,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N16","v":0},{"$f":"OFFSET('Distribution (CALC)'!H17,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N16","v":0},15000206.532671008,{"$f":"OFFSET('Distribution (CALC)'!D17,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T16","v":0},{"$f":"OFFSET('Distribution (CALC)'!E17,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T16","v":0},{"$f":"OFFSET('Distribution (CALC)'!F17,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T16","v":14991193.696728019},{"$f":"OFFSET('Distribution (CALC)'!G17,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T16","v":0},{"$f":"OFFSET('Distribution (CALC)'!H17,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T16","v":0},14991193.696728019,{"$f":"OFFSET('Distribution (CALC)'!D17,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z16","v":0},{"$f":"OFFSET('Distribution (CALC)'!E17,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z16","v":0},{"$f":"OFFSET('Distribution (CALC)'!F17,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z16","v":0},{"$f":"OFFSET('Distribution (CALC)'!G17,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z16","v":14966735.395508531},{"$f":"OFFSET('Distribution (CALC)'!H17,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z16","v":0},14966735.395508531,{"$f":"OFFSET('Distribution (CALC)'!D17,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF16","v":0},{"$f":"OFFSET('Distribution (CALC)'!E17,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF16","v":0},{"$f":"OFFSET('Distribution (CALC)'!F17,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF16","v":0},{"$f":"OFFSET('Distribution (CALC)'!G17,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF16","v":0},{"$f":"OFFSET('Distribution (CALC)'!H17,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF16","v":14854079.495327638},14854079.495327638]
[null,2015,{"$f":"OFFSET('Distribution (CALC)'!D18,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H17","v":6820326.6728549842},{"$f":"OFFSET('Distribution (CALC)'!E18,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H17","v":5107863.698718234},{"$f":"OFFSET('Distribution (CALC)'!F18,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H17","v":2834421.47443324},{"$f":"OFFSET('Distribution (CALC)'!G18,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H17","v":0},{"$f":"OFFSET('Distribution (CALC)'!H18,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H17","v":0},14762611.846006459,{"$f":"OFFSET('Distribution (CALC)'!D18,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N17","v":0},{"$f":"OFFSET('Distribution (CALC)'!E18,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N17","v":11925891.282128138},{"$f":"OFFSET('Distribution (CALC)'!F18,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N17","v":2833875.1561492607},{"$f":"OFFSET('Distribution (CALC)'!G18,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N17","v":0},{"$f":"OFFSET('Distribution (CALC)'!H18,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N17","v":0},14759766.438277399,{"$f":"OFFSET('Distribution (CALC)'!D18,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T17","v":0},{"$f":"OFFSET('Distribution (CALC)'!E18,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T17","v":0},{"$f":"OFFSET('Distribution (CALC)'!F18,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T17","v":14752914.591051763},{"$f":"OFFSET('Distribution (CALC)'!G18,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T17","v":0},{"$f":"OFFSET('Distribution (CALC)'!H18,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T17","v":0},14752914.591051763,{"$f":"OFFSET('Distribution (CALC)'!D18,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z17","v":0},{"$f":"OFFSET('Distribution (CALC)'!E18,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z17","v":0},{"$f":"OFFSET('Distribution (CALC)'!F18,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z17","v":0},{"$f":"OFFSET('Distribution (CALC)'!G18,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z17","v":14734316.637338914},{"$f":"OFFSET('Distribution (CALC)'!H18,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z17","v":0},14734316.637338914,{"$f":"OFFSET('Distribution (CALC)'!D18,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF17","v":0},{"$f":"OFFSET('Distribution (CALC)'!E18,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF17","v":0},{"$f":"OFFSET('Distribution (CALC)'!F18,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF17","v":0},{"$f":"OFFSET('Distribution (CALC)'!G18,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF17","v":0},{"$f":"OFFSET('Distribution (CALC)'!H18,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF17","v":14648644.925848311},14648644.925848311]
[null,2016,{"$f":"OFFSET('Distribution (CALC)'!D19,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H18","v":6573348.446070401},{"$f":"OFFSET('Distribution (CALC)'!E19,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H18","v":4922897.3210830269},{"$f":"OFFSET('Distribution (CALC)'!F19,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H18","v":2731781.172392894},{"$f":"OFFSET('Distribution (CALC)'!G19,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H18","v":0},{"$f":"OFFSET('Distribution (CALC)'!H19,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H18","v":0},14228026.939546322,{"$f":"OFFSET('Distribution (CALC)'!D19,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N18","v":0},{"$f":"OFFSET('Distribution (CALC)'!E19,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N18","v":11494462.305710139},{"$f":"OFFSET('Distribution (CALC)'!F19,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N18","v":2731357.3795746863},{"$f":"OFFSET('Distribution (CALC)'!G19,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N18","v":0},{"$f":"OFFSET('Distribution (CALC)'!H19,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N18","v":0},14225819.685284823,{"$f":"OFFSET('Distribution (CALC)'!D19,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T18","v":0},{"$f":"OFFSET('Distribution (CALC)'!E19,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T18","v":0},{"$f":"OFFSET('Distribution (CALC)'!F19,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T18","v":14220489.754465889},{"$f":"OFFSET('Distribution (CALC)'!G19,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T18","v":0},{"$f":"OFFSET('Distribution (CALC)'!H19,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T18","v":0},14220489.754465889,{"$f":"OFFSET('Distribution (CALC)'!D19,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z18","v":0},{"$f":"OFFSET('Distribution (CALC)'!E19,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z18","v":0},{"$f":"OFFSET('Distribution (CALC)'!F19,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z18","v":0},{"$f":"OFFSET('Distribution (CALC)'!G19,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z18","v":14206017.893316859},{"$f":"OFFSET('Distribution (CALC)'!H19,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z18","v":0},14206017.893316859,{"$f":"OFFSET('Distribution (CALC)'!D19,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF18","v":0},{"$f":"OFFSET('Distribution (CALC)'!E19,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF18","v":0},{"$f":"OFFSET('Distribution (CALC)'!F19,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF18","v":0},{"$f":"OFFSET('Distribution (CALC)'!G19,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF18","v":0},{"$f":"OFFSET('Distribution (CALC)'!H19,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF18","v":14139342.349094847},14139342.349094847]
[null,2017,{"$f":"OFFSET('Distribution (CALC)'!D20,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H19","v":6299215.6016776934},{"$f":"OFFSET('Distribution (CALC)'!E20,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H19","v":4717594.3683560211},{"$f":"OFFSET('Distribution (CALC)'!F20,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H19","v":2617855.8344634571},{"$f":"OFFSET('Distribution (CALC)'!G20,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H19","v":0},{"$f":"OFFSET('Distribution (CALC)'!H20,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H19","v":0},13634665.804497171,{"$f":"OFFSET('Distribution (CALC)'!D20,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N19","v":0},{"$f":"OFFSET('Distribution (CALC)'!E20,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N19","v":11015324.397405775},{"$f":"OFFSET('Distribution (CALC)'!F20,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N19","v":2617502.8271063231},{"$f":"OFFSET('Distribution (CALC)'!G20,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N19","v":0},{"$f":"OFFSET('Distribution (CALC)'!H20,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N19","v":0},{"$f":"IF(ShipmentElasticity_Scenario=\"none\",H19,IF(Economic_Scenario=\"reference\",VLOOKUP($B19,MW_Shipments_ReferenceCase,5),IF(Economic_Scenario=\"high\",VLOOKUP($B19,MW_Shipments_ReferenceCase,6),VLOOKUP($B19,MW_Shipments_ReferenceCase,7))))","v":13632827.224512098},{"$f":"OFFSET('Distribution (CALC)'!D20,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T19","v":0},{"$f":"OFFSET('Distribution (CALC)'!E20,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T19","v":0},{"$f":"OFFSET('Distribution (CALC)'!F20,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T19","v":13628376.462354165},{"$f":"OFFSET('Distribution (CALC)'!G20,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T19","v":0},{"$f":"OFFSET('Distribution (CALC)'!H20,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T19","v":0},13628376.462354165,{"$f":"OFFSET('Distribution (CALC)'!D20,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z19","v":0},{"$f":"OFFSET('Distribution (CALC)'!E20,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z19","v":0},{"$f":"OFFSET('Distribution (CALC)'!F20,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z19","v":0},{"$f":"OFFSET('Distribution (CALC)'!G20,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z19","v":13616288.11647629},{"$f":"OFFSET('Distribution (CALC)'!H20,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z19","v":0},13616288.11647629,{"$f":"OFFSET('Distribution (CALC)'!D20,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF19","v":0},{"$f":"OFFSET('Distribution (CALC)'!E20,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF19","v":0},{"$f":"OFFSET('Distribution (CALC)'!F20,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF19","v":0},{"$f":"OFFSET('Distribution (CALC)'!G20,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF19","v":0},{"$f":"OFFSET('Distribution (CALC)'!H20,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF19","v":13560586.229193091},13560586.229193091]
[null,2018,{"$f":"OFFSET('Distribution (CALC)'!D21,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H20","v":6204736.8173745796},{"$f":"OFFSET('Distribution (CALC)'!E21,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H20","v":4646837.529895247},{"$f":"OFFSET('Distribution (CALC)'!F21,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H20","v":2578591.924103721},{"$f":"OFFSET('Distribution (CALC)'!G21,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H20","v":0},{"$f":"OFFSET('Distribution (CALC)'!H21,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H20","v":0},13430166.271373548,{"$f":"OFFSET('Distribution (CALC)'!D21,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N20","v":0},{"$f":"OFFSET('Distribution (CALC)'!E21,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N20","v":10850329.25167736},{"$f":"OFFSET('Distribution (CALC)'!F21,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N20","v":2578296.0598045215},{"$f":"OFFSET('Distribution (CALC)'!G21,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N20","v":0},{"$f":"OFFSET('Distribution (CALC)'!H21,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N20","v":0},13428625.311481882,{"$f":"OFFSET('Distribution (CALC)'!D21,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T20","v":0},{"$f":"OFFSET('Distribution (CALC)'!E21,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T20","v":0},{"$f":"OFFSET('Distribution (CALC)'!F21,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T20","v":13424888.646833569},{"$f":"OFFSET('Distribution (CALC)'!G21,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T20","v":0},{"$f":"OFFSET('Distribution (CALC)'!H21,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T20","v":0},13424888.646833569,{"$f":"OFFSET('Distribution (CALC)'!D21,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z20","v":0},{"$f":"OFFSET('Distribution (CALC)'!E21,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z20","v":0},{"$f":"OFFSET('Distribution (CALC)'!F21,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z20","v":0},{"$f":"OFFSET('Distribution (CALC)'!G21,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z20","v":13414737.790237404},{"$f":"OFFSET('Distribution (CALC)'!H21,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z20","v":0},13414737.790237404,{"$f":"OFFSET('Distribution (CALC)'!D21,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF20","v":0},{"$f":"OFFSET('Distribution (CALC)'!E21,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF20","v":0},{"$f":"OFFSET('Distribution (CALC)'!F21,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF20","v":0},{"$f":"OFFSET('Distribution (CALC)'!G21,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF20","v":0},{"$f":"OFFSET('Distribution (CALC)'!H21,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF20","v":13367960.317586398},13367960.317586398]
[null,2019,{"$f":"OFFSET('Distribution (CALC)'!D22,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H21","v":6353260.3546113214},{"$f":"OFFSET('Distribution (CALC)'!E22,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H21","v":4758069.4430638896},{"$f":"OFFSET('Distribution (CALC)'!F22,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H21","v":2640315.991526783},{"$f":"OFFSET('Distribution (CALC)'!G22,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H21","v":0},{"$f":"OFFSET('Distribution (CALC)'!H22,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H21","v":0},13751645.789201993,{"$f":"OFFSET('Distribution (CALC)'!D22,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N21","v":0},{"$f":"OFFSET('Distribution (CALC)'!E22,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N21","v":11110086.518276805},{"$f":"OFFSET('Distribution (CALC)'!F22,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N21","v":2640020.5587984486},{"$f":"OFFSET('Distribution (CALC)'!G22,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N21","v":0},{"$f":"OFFSET('Distribution (CALC)'!H22,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N21","v":0},13750107.077075252,{"$f":"OFFSET('Distribution (CALC)'!D22,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T21","v":0},{"$f":"OFFSET('Distribution (CALC)'!E22,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T21","v":0},{"$f":"OFFSET('Distribution (CALC)'!F22,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T21","v":13746371.371380465},{"$f":"OFFSET('Distribution (CALC)'!G22,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T21","v":0},{"$f":"OFFSET('Distribution (CALC)'!H22,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T21","v":0},13746371.371380465,{"$f":"OFFSET('Distribution (CALC)'!D22,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z21","v":0},{"$f":"OFFSET('Distribution (CALC)'!E22,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z21","v":0},{"$f":"OFFSET('Distribution (CALC)'!F22,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z21","v":0},{"$f":"OFFSET('Distribution (CALC)'!G22,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z21","v":13736221.884282127},{"$f":"OFFSET('Distribution (CALC)'!H22,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z21","v":0},13736221.884282127,{"$f":"OFFSET('Distribution (CALC)'!D22,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF21","v":0},{"$f":"OFFSET('Distribution (CALC)'!E22,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF21","v":0},{"$f":"OFFSET('Distribution (CALC)'!F22,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF21","v":0},{"$f":"OFFSET('Distribution (CALC)'!G22,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF21","v":0},{"$f":"OFFSET('Distribution (CALC)'!H22,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF21","v":13689451.925911715},13689451.925911715]
[null,2020,{"$f":"OFFSET('Distribution (CALC)'!D23,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H22","v":6681971.4500965113},{"$f":"OFFSET('Distribution (CALC)'!E23,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H22","v":5004247.0167389456},{"$f":"OFFSET('Distribution (CALC)'!F23,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H22","v":2776923.2000401085},{"$f":"OFFSET('Distribution (CALC)'!G23,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H22","v":0},{"$f":"OFFSET('Distribution (CALC)'!H23,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H22","v":0},14463141.666875565,{"$f":"OFFSET('Distribution (CALC)'!D23,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N22","v":0},{"$f":"OFFSET('Distribution (CALC)'!E23,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N22","v":11684892.818349181},{"$f":"OFFSET('Distribution (CALC)'!F23,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N22","v":2776608.1944592111},{"$f":"OFFSET('Distribution (CALC)'!G23,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N22","v":0},{"$f":"OFFSET('Distribution (CALC)'!H23,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N22","v":0},14461501.01280839,{"$f":"OFFSET('Distribution (CALC)'!D23,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T22","v":0},{"$f":"OFFSET('Distribution (CALC)'!E23,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T22","v":0},{"$f":"OFFSET('Distribution (CALC)'!F23,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T22","v":14457510.85874044},{"$f":"OFFSET('Distribution (CALC)'!G23,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T22","v":0},{"$f":"OFFSET('Distribution (CALC)'!H23,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T22","v":0},14457510.85874044,{"$f":"OFFSET('Distribution (CALC)'!D23,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z22","v":0},{"$f":"OFFSET('Distribution (CALC)'!E23,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z22","v":0},{"$f":"OFFSET('Distribution (CALC)'!F23,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z22","v":0},{"$f":"OFFSET('Distribution (CALC)'!G23,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z22","v":14446668.362736719},{"$f":"OFFSET('Distribution (CALC)'!H23,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z22","v":0},14446668.362736719,{"$f":"OFFSET('Distribution (CALC)'!D23,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF22","v":0},{"$f":"OFFSET('Distribution (CALC)'!E23,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF22","v":0},{"$f":"OFFSET('Distribution (CALC)'!F23,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF22","v":0},{"$f":"OFFSET('Distribution (CALC)'!G23,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF22","v":0},{"$f":"OFFSET('Distribution (CALC)'!H23,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF22","v":14396710.908382297},14396710.908382297]
[null,2021,{"$f":"OFFSET('Distribution (CALC)'!D24,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H23","v":7016226.4700932801},{"$f":"OFFSET('Distribution (CALC)'!E24,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H23","v":5254576.5338793825},{"$f":"OFFSET('Distribution (CALC)'!F24,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H23","v":2915834.3771816231},{"$f":"OFFSET('Distribution (CALC)'!G24,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H23","v":0},{"$f":"OFFSET('Distribution (CALC)'!H24,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H23","v":0},15186637.381154286,{"$f":"OFFSET('Distribution (CALC)'!D24,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N23","v":0},{"$f":"OFFSET('Distribution (CALC)'!E24,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N23","v":12269298.046617938},{"$f":"OFFSET('Distribution (CALC)'!F24,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N23","v":2915476.763552777},{"$f":"OFFSET('Distribution (CALC)'!G24,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N23","v":0},{"$f":"OFFSET('Distribution (CALC)'!H24,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N23","v":0},15184774.810170714,{"$f":"OFFSET('Distribution (CALC)'!D24,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T23","v":0},{"$f":"OFFSET('Distribution (CALC)'!E24,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T23","v":0},{"$f":"OFFSET('Distribution (CALC)'!F24,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T23","v":15180241.4600085},{"$f":"OFFSET('Distribution (CALC)'!G24,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T23","v":0},{"$f":"OFFSET('Distribution (CALC)'!H24,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T23","v":0},15180241.4600085,{"$f":"OFFSET('Distribution (CALC)'!D24,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z23","v":0},{"$f":"OFFSET('Distribution (CALC)'!E24,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z23","v":0},{"$f":"OFFSET('Distribution (CALC)'!F24,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z23","v":0},{"$f":"OFFSET('Distribution (CALC)'!G24,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z23","v":15167922.848939829},{"$f":"OFFSET('Distribution (CALC)'!H24,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z23","v":0},15167922.848939829,{"$f":"OFFSET('Distribution (CALC)'!D24,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF23","v":0},{"$f":"OFFSET('Distribution (CALC)'!E24,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF23","v":0},{"$f":"OFFSET('Distribution (CALC)'!F24,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF23","v":0},{"$f":"OFFSET('Distribution (CALC)'!G24,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF23","v":0},{"$f":"OFFSET('Distribution (CALC)'!H24,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF23","v":15111182.239800429},15111182.239800429]
[null,2022,{"$f":"OFFSET('Distribution (CALC)'!D25,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H24","v":7265750.3951421473},{"$f":"OFFSET('Distribution (CALC)'!E25,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H24","v":5441449.4301281013},{"$f":"OFFSET('Distribution (CALC)'!F25,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H24","v":3019532.631747386},{"$f":"OFFSET('Distribution (CALC)'!G25,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H24","v":0},{"$f":"OFFSET('Distribution (CALC)'!H25,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H24","v":0},15726732.457017634,{"$f":"OFFSET('Distribution (CALC)'!D25,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N24","v":0},{"$f":"OFFSET('Distribution (CALC)'!E25,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N24","v":12705400.245192036},{"$f":"OFFSET('Distribution (CALC)'!F25,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N24","v":3019105.0087585035},{"$f":"OFFSET('Distribution (CALC)'!G25,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N24","v":0},{"$f":"OFFSET('Distribution (CALC)'!H25,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N24","v":0},15724505.253950538,{"$f":"OFFSET('Distribution (CALC)'!D25,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T24","v":0},{"$f":"OFFSET('Distribution (CALC)'!E25,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T24","v":0},{"$f":"OFFSET('Distribution (CALC)'!F25,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T24","v":15719087.590991654},{"$f":"OFFSET('Distribution (CALC)'!G25,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T24","v":0},{"$f":"OFFSET('Distribution (CALC)'!H25,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T24","v":0},15719087.590991654,{"$f":"OFFSET('Distribution (CALC)'!D25,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z24","v":0},{"$f":"OFFSET('Distribution (CALC)'!E25,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z24","v":0},{"$f":"OFFSET('Distribution (CALC)'!F25,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z24","v":0},{"$f":"OFFSET('Distribution (CALC)'!G25,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z24","v":15704368.539276894},{"$f":"OFFSET('Distribution (CALC)'!H25,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z24","v":0},15704368.539276894,{"$f":"OFFSET('Distribution (CALC)'!D25,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF24","v":0},{"$f":"OFFSET('Distribution (CALC)'!E25,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF24","v":0},{"$f":"OFFSET('Distribution (CALC)'!F25,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF24","v":0},{"$f":"OFFSET('Distribution (CALC)'!G25,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF24","v":0},{"$f":"OFFSET('Distribution (CALC)'!H25,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF24","v":15636603.134244585},15636603.134244585]
[null,2023,{"$f":"OFFSET('Distribution (CALC)'!D26,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H25","v":7352123.2529569026},{"$f":"OFFSET('Distribution (CALC)'!E26,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H25","v":5506135.5963703198},{"$f":"OFFSET('Distribution (CALC)'!F26,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H25","v":3055427.8453846867},{"$f":"OFFSET('Distribution (CALC)'!G26,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H25","v":0},{"$f":"OFFSET('Distribution (CALC)'!H26,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H25","v":0},15913686.694711909,{"$f":"OFFSET('Distribution (CALC)'!D26,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N25","v":0},{"$f":"OFFSET('Distribution (CALC)'!E26,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N25","v":12856067.275109395},{"$f":"OFFSET('Distribution (CALC)'!F26,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N25","v":3054907.0752735198},{"$f":"OFFSET('Distribution (CALC)'!G26,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N25","v":0},{"$f":"OFFSET('Distribution (CALC)'!H26,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N25","v":0},15910974.350382915,{"$f":"OFFSET('Distribution (CALC)'!D26,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T25","v":0},{"$f":"OFFSET('Distribution (CALC)'!E26,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T25","v":0},{"$f":"OFFSET('Distribution (CALC)'!F26,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T25","v":15904382.908706894},{"$f":"OFFSET('Distribution (CALC)'!G26,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T25","v":0},{"$f":"OFFSET('Distribution (CALC)'!H26,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T25","v":0},15904382.908706894,{"$f":"OFFSET('Distribution (CALC)'!D26,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z25","v":0},{"$f":"OFFSET('Distribution (CALC)'!E26,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z25","v":0},{"$f":"OFFSET('Distribution (CALC)'!F26,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z25","v":0},{"$f":"OFFSET('Distribution (CALC)'!G26,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z25","v":15886478.45807885},{"$f":"OFFSET('Distribution (CALC)'!H26,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z25","v":0},15886478.45807885,{"$f":"OFFSET('Distribution (CALC)'!D26,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF25","v":0},{"$f":"OFFSET('Distribution (CALC)'!E26,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF25","v":0},{"$f":"OFFSET('Distribution (CALC)'!F26,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF25","v":0},{"$f":"OFFSET('Distribution (CALC)'!G26,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF25","v":0},{"$f":"OFFSET('Distribution (CALC)'!H26,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF25","v":15804082.73986138},15804082.73986138]
[null,2024,{"$f":"OFFSET('Distribution (CALC)'!D27,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H26","v":7322470.418813956},{"$f":"OFFSET('Distribution (CALC)'!E27,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H26","v":5483928.0625749538},{"$f":"OFFSET('Distribution (CALC)'!F27,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H26","v":3043104.5896369684},{"$f":"OFFSET('Distribution (CALC)'!G27,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H26","v":0},{"$f":"OFFSET('Distribution (CALC)'!H27,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H26","v":0},15849503.071025878,{"$f":"OFFSET('Distribution (CALC)'!D27,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N26","v":0},{"$f":"OFFSET('Distribution (CALC)'!E27,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N26","v":12803767.783887483},{"$f":"OFFSET('Distribution (CALC)'!F27,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N26","v":3042479.4733990054},{"$f":"OFFSET('Distribution (CALC)'!G27,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N26","v":0},{"$f":"OFFSET('Distribution (CALC)'!H27,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N26","v":0},15846247.257286487,{"$f":"OFFSET('Distribution (CALC)'!D27,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T26","v":0},{"$f":"OFFSET('Distribution (CALC)'!E27,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T26","v":0},{"$f":"OFFSET('Distribution (CALC)'!F27,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T26","v":15838338.196744313},{"$f":"OFFSET('Distribution (CALC)'!G27,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T26","v":0},{"$f":"OFFSET('Distribution (CALC)'!H27,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T26","v":0},15838338.196744313,{"$f":"OFFSET('Distribution (CALC)'!D27,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z26","v":0},{"$f":"OFFSET('Distribution (CALC)'!E27,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z26","v":0},{"$f":"OFFSET('Distribution (CALC)'!F27,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z26","v":0},{"$f":"OFFSET('Distribution (CALC)'!G27,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z26","v":15816857.01483666},{"$f":"OFFSET('Distribution (CALC)'!H27,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z26","v":0},15816857.01483666,{"$f":"OFFSET('Distribution (CALC)'!D27,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF26","v":0},{"$f":"OFFSET('Distribution (CALC)'!E27,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF26","v":0},{"$f":"OFFSET('Distribution (CALC)'!F27,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF26","v":0},{"$f":"OFFSET('Distribution (CALC)'!G27,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF26","v":0},{"$f":"OFFSET('Distribution (CALC)'!H27,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF26","v":15718029.821017869},15718029.821017869]
[null,2025,{"$f":"OFFSET('Distribution (CALC)'!D28,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H27","v":7236602.7103667483},{"$f":"OFFSET('Distribution (CALC)'!E28,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H27","v":5419620.2116599446},{"$f":"OFFSET('Distribution (CALC)'!F28,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H27","v":3007419.3082043626},{"$f":"OFFSET('Distribution (CALC)'!G28,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H27","v":0},{"$f":"OFFSET('Distribution (CALC)'!H28,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H27","v":0},15663642.230231056,{"$f":"OFFSET('Distribution (CALC)'!D28,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N27","v":0},{"$f":"OFFSET('Distribution (CALC)'!E28,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N27","v":12653360.003963904},{"$f":"OFFSET('Distribution (CALC)'!F28,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N27","v":3006739.0108429077},{"$f":"OFFSET('Distribution (CALC)'!G28,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N27","v":0},{"$f":"OFFSET('Distribution (CALC)'!H28,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N27","v":0},15660099.014806811,{"$f":"OFFSET('Distribution (CALC)'!D28,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T27","v":0},{"$f":"OFFSET('Distribution (CALC)'!E28,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T27","v":0},{"$f":"OFFSET('Distribution (CALC)'!F28,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T27","v":15651488.268037364},{"$f":"OFFSET('Distribution (CALC)'!G28,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T27","v":0},{"$f":"OFFSET('Distribution (CALC)'!H28,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T27","v":0},15651488.268037364,{"$f":"OFFSET('Distribution (CALC)'!D28,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z27","v":0},{"$f":"OFFSET('Distribution (CALC)'!E28,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z27","v":0},{"$f":"OFFSET('Distribution (CALC)'!F28,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z27","v":0},{"$f":"OFFSET('Distribution (CALC)'!G28,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z27","v":15628100.801188169},{"$f":"OFFSET('Distribution (CALC)'!H28,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z27","v":0},15628100.801188169,{"$f":"OFFSET('Distribution (CALC)'!D28,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF27","v":0},{"$f":"OFFSET('Distribution (CALC)'!E28,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF27","v":0},{"$f":"OFFSET('Distribution (CALC)'!F28,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF27","v":0},{"$f":"OFFSET('Distribution (CALC)'!G28,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF27","v":0},{"$f":"OFFSET('Distribution (CALC)'!H28,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF27","v":15520513.866259146},15520513.866259146]
[null,2026,{"$f":"OFFSET('Distribution (CALC)'!D29,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H28","v":7103916.0837141275},{"$f":"OFFSET('Distribution (CALC)'!E29,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H28","v":5320248.8419157742},{"$f":"OFFSET('Distribution (CALC)'!F29,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H28","v":2952276.8140110658},{"$f":"OFFSET('Distribution (CALC)'!G29,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H28","v":0},{"$f":"OFFSET('Distribution (CALC)'!H29,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H28","v":0},15376441.739640968,{"$f":"OFFSET('Distribution (CALC)'!D29,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N28","v":0},{"$f":"OFFSET('Distribution (CALC)'!E29,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N28","v":12421362.01901461},{"$f":"OFFSET('Distribution (CALC)'!F29,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N28","v":2951610.7767955507},{"$f":"OFFSET('Distribution (CALC)'!G29,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N28","v":0},{"$f":"OFFSET('Distribution (CALC)'!H29,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N28","v":0},15372972.795810159,{"$f":"OFFSET('Distribution (CALC)'!D29,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T28","v":0},{"$f":"OFFSET('Distribution (CALC)'!E29,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T28","v":0},{"$f":"OFFSET('Distribution (CALC)'!F29,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T28","v":15364526.91276473},{"$f":"OFFSET('Distribution (CALC)'!G29,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T28","v":0},{"$f":"OFFSET('Distribution (CALC)'!H29,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T28","v":0},15364526.91276473,{"$f":"OFFSET('Distribution (CALC)'!D29,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z28","v":0},{"$f":"OFFSET('Distribution (CALC)'!E29,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z28","v":0},{"$f":"OFFSET('Distribution (CALC)'!F29,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z28","v":0},{"$f":"OFFSET('Distribution (CALC)'!G29,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z28","v":15341582.185231028},{"$f":"OFFSET('Distribution (CALC)'!H29,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z28","v":0},15341582.185231028,{"$f":"OFFSET('Distribution (CALC)'!D29,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF28","v":0},{"$f":"OFFSET('Distribution (CALC)'!E29,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF28","v":0},{"$f":"OFFSET('Distribution (CALC)'!F29,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF28","v":0},{"$f":"OFFSET('Distribution (CALC)'!G29,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF28","v":0},{"$f":"OFFSET('Distribution (CALC)'!H29,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF28","v":15236021.286421789},15236021.286421789]
[null,2027,{"$f":"OFFSET('Distribution (CALC)'!D30,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H29","v":6994073.0182517711},{"$f":"OFFSET('Distribution (CALC)'!E30,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H29","v":5237985.420595482},{"$f":"OFFSET('Distribution (CALC)'!F30,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H29","v":2906627.7478448916},{"$f":"OFFSET('Distribution (CALC)'!G30,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H29","v":0},{"$f":"OFFSET('Distribution (CALC)'!H30,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H29","v":0},15138686.186692145,{"$f":"OFFSET('Distribution (CALC)'!D30,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N29","v":0},{"$f":"OFFSET('Distribution (CALC)'!E30,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N29","v":12229458.775504963},{"$f":"OFFSET('Distribution (CALC)'!F30,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N29","v":2906010.0060605854},{"$f":"OFFSET('Distribution (CALC)'!G30,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N29","v":0},{"$f":"OFFSET('Distribution (CALC)'!H30,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N29","v":0},15135468.781565549,{"$f":"OFFSET('Distribution (CALC)'!D30,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T29","v":0},{"$f":"OFFSET('Distribution (CALC)'!E30,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T29","v":0},{"$f":"OFFSET('Distribution (CALC)'!F30,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T29","v":15127613.645736752},{"$f":"OFFSET('Distribution (CALC)'!G30,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T29","v":0},{"$f":"OFFSET('Distribution (CALC)'!H30,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T29","v":0},15127613.645736752,{"$f":"OFFSET('Distribution (CALC)'!D30,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z29","v":0},{"$f":"OFFSET('Distribution (CALC)'!E30,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z29","v":0},{"$f":"OFFSET('Distribution (CALC)'!F30,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z29","v":0},{"$f":"OFFSET('Distribution (CALC)'!G30,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z29","v":15106266.563021168},{"$f":"OFFSET('Distribution (CALC)'!H30,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z29","v":0},15106266.563021168,{"$f":"OFFSET('Distribution (CALC)'!D30,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF29","v":0},{"$f":"OFFSET('Distribution (CALC)'!E30,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF29","v":0},{"$f":"OFFSET('Distribution (CALC)'!F30,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF29","v":0},{"$f":"OFFSET('Distribution (CALC)'!G30,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF29","v":0},{"$f":"OFFSET('Distribution (CALC)'!H30,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF29","v":15008036.345386002},15008036.345386002]
[null,2028,{"$f":"OFFSET('Distribution (CALC)'!D31,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H30","v":6966427.5617689602},{"$f":"OFFSET('Distribution (CALC)'!E31,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H30","v":5217281.2475585714},{"$f":"OFFSET('Distribution (CALC)'!F31,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H30","v":2895138.7269689185},{"$f":"OFFSET('Distribution (CALC)'!G31,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H30","v":0},{"$f":"OFFSET('Distribution (CALC)'!H31,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H30","v":0},15078847.53629645,{"$f":"OFFSET('Distribution (CALC)'!D31,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N30","v":0},{"$f":"OFFSET('Distribution (CALC)'!E31,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N30","v":12181255.12680047},{"$f":"OFFSET('Distribution (CALC)'!F31,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N30","v":2894555.673695161},{"$f":"OFFSET('Distribution (CALC)'!G31,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N30","v":0},{"$f":"OFFSET('Distribution (CALC)'!H31,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N30","v":0},15075810.80049563,{"$f":"OFFSET('Distribution (CALC)'!D31,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T30","v":0},{"$f":"OFFSET('Distribution (CALC)'!E31,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T30","v":0},{"$f":"OFFSET('Distribution (CALC)'!F31,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T30","v":15068376.17318506},{"$f":"OFFSET('Distribution (CALC)'!G31,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T30","v":0},{"$f":"OFFSET('Distribution (CALC)'!H31,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T30","v":0},15068376.17318506,{"$f":"OFFSET('Distribution (CALC)'!D31,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z30","v":0},{"$f":"OFFSET('Distribution (CALC)'!E31,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z30","v":0},{"$f":"OFFSET('Distribution (CALC)'!F31,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z30","v":0},{"$f":"OFFSET('Distribution (CALC)'!G31,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z30","v":15048165.225562008},{"$f":"OFFSET('Distribution (CALC)'!H31,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z30","v":0},15048165.225562008,{"$f":"OFFSET('Distribution (CALC)'!D31,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF30","v":0},{"$f":"OFFSET('Distribution (CALC)'!E31,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF30","v":0},{"$f":"OFFSET('Distribution (CALC)'!F31,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF30","v":0},{"$f":"OFFSET('Distribution (CALC)'!G31,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF30","v":0},{"$f":"OFFSET('Distribution (CALC)'!H31,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF30","v":14955148.535377497},14955148.535377497]
[null,2029,{"$f":"OFFSET('Distribution (CALC)'!D32,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H31","v":7068103.9047088847},{"$f":"OFFSET('Distribution (CALC)'!E32,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H31","v":5293428.4654313289},{"$f":"OFFSET('Distribution (CALC)'!F32,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H31","v":2937393.8305283678},{"$f":"OFFSET('Distribution (CALC)'!G32,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H31","v":0},{"$f":"OFFSET('Distribution (CALC)'!H32,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H31","v":0},15298926.200668581,{"$f":"OFFSET('Distribution (CALC)'!D32,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N31","v":0},{"$f":"OFFSET('Distribution (CALC)'!E32,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N31","v":12359090.612819226},{"$f":"OFFSET('Distribution (CALC)'!F32,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N31","v":2936813.6109669446},{"$f":"OFFSET('Distribution (CALC)'!G32,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N31","v":0},{"$f":"OFFSET('Distribution (CALC)'!H32,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N31","v":0},15295904.22378617,{"$f":"OFFSET('Distribution (CALC)'!D32,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T31","v":0},{"$f":"OFFSET('Distribution (CALC)'!E32,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T31","v":0},{"$f":"OFFSET('Distribution (CALC)'!F32,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T31","v":15288486.191916598},{"$f":"OFFSET('Distribution (CALC)'!G32,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T31","v":0},{"$f":"OFFSET('Distribution (CALC)'!H32,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T31","v":0},15288486.191916598,{"$f":"OFFSET('Distribution (CALC)'!D32,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z31","v":0},{"$f":"OFFSET('Distribution (CALC)'!E32,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z31","v":0},{"$f":"OFFSET('Distribution (CALC)'!F32,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z31","v":0},{"$f":"OFFSET('Distribution (CALC)'!G32,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z31","v":15268314.542504519},{"$f":"OFFSET('Distribution (CALC)'!H32,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z31","v":0},15268314.542504519,{"$f":"OFFSET('Distribution (CALC)'!D32,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF31","v":0},{"$f":"OFFSET('Distribution (CALC)'!E32,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF31","v":0},{"$f":"OFFSET('Distribution (CALC)'!F32,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF31","v":0},{"$f":"OFFSET('Distribution (CALC)'!G32,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF31","v":0},{"$f":"OFFSET('Distribution (CALC)'!H32,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF31","v":15175474.163024483},15175474.163024483]
[null,2030,{"$f":"OFFSET('Distribution (CALC)'!D33,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H32","v":7267002.808794111},{"$f":"OFFSET('Distribution (CALC)'!E33,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H32","v":5442387.3849410433},{"$f":"OFFSET('Distribution (CALC)'!F33,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H32","v":3020053.1153430068},{"$f":"OFFSET('Distribution (CALC)'!G33,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H32","v":0},{"$f":"OFFSET('Distribution (CALC)'!H33,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H32","v":0},15729443.309078161,{"$f":"OFFSET('Distribution (CALC)'!D33,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N32","v":0},{"$f":"OFFSET('Distribution (CALC)'!E33,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N32","v":12706831.17353211},{"$f":"OFFSET('Distribution (CALC)'!F33,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N32","v":3019445.0313343625},{"$f":"OFFSET('Distribution (CALC)'!G33,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N32","v":0},{"$f":"OFFSET('Distribution (CALC)'!H33,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N32","v":0},15726276.204866471,{"$f":"OFFSET('Distribution (CALC)'!D33,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T32","v":0},{"$f":"OFFSET('Distribution (CALC)'!E33,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T32","v":0},{"$f":"OFFSET('Distribution (CALC)'!F33,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T32","v":15718488.918535637},{"$f":"OFFSET('Distribution (CALC)'!G33,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T32","v":0},{"$f":"OFFSET('Distribution (CALC)'!H33,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T32","v":0},{"$f":"IF(ShipmentElasticity_Scenario=\"none\",H32,IF(Economic_Scenario=\"reference\",VLOOKUP($B32,MW_Shipments_ReferenceCase,8),IF(Economic_Scenario=\"high\",VLOOKUP($B32,MW_Shipments_ReferenceCase,9),VLOOKUP($B32,MW_Shipments_ReferenceCase,10))))","v":15718488.918535637},{"$f":"OFFSET('Distribution (CALC)'!D33,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z32","v":0},{"$f":"OFFSET('Distribution (CALC)'!E33,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z32","v":0},{"$f":"OFFSET('Distribution (CALC)'!F33,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z32","v":0},{"$f":"OFFSET('Distribution (CALC)'!G33,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z32","v":15697309.990979398},{"$f":"OFFSET('Distribution (CALC)'!H33,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z32","v":0},15697309.990979398,{"$f":"OFFSET('Distribution (CALC)'!D33,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF32","v":0},{"$f":"OFFSET('Distribution (CALC)'!E33,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF32","v":0},{"$f":"OFFSET('Distribution (CALC)'!F33,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF32","v":0},{"$f":"OFFSET('Distribution (CALC)'!G33,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF32","v":0},{"$f":"OFFSET('Distribution (CALC)'!H33,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF32","v":15599844.116424726},15599844.116424726]
[null,2031,{"$f":"OFFSET('Distribution (CALC)'!D34,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H33","v":7447987.7829359863},{"$f":"OFFSET('Distribution (CALC)'!E34,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H33","v":5577930.2443633135},{"$f":"OFFSET('Distribution (CALC)'!F34,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H33","v":3095267.6500513186},{"$f":"OFFSET('Distribution (CALC)'!G34,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H33","v":0},{"$f":"OFFSET('Distribution (CALC)'!H34,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H33","v":0},16121185.677350618,{"$f":"OFFSET('Distribution (CALC)'!D34,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N33","v":0},{"$f":"OFFSET('Distribution (CALC)'!E34,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N33","v":13023147.875420682},{"$f":"OFFSET('Distribution (CALC)'!F34,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N33","v":3094609.3961395677},{"$f":"OFFSET('Distribution (CALC)'!G34,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N33","v":0},{"$f":"OFFSET('Distribution (CALC)'!H34,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N33","v":0},16117757.271560248,{"$f":"OFFSET('Distribution (CALC)'!D34,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T33","v":0},{"$f":"OFFSET('Distribution (CALC)'!E34,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T33","v":0},{"$f":"OFFSET('Distribution (CALC)'!F34,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T33","v":16109319.370167306},{"$f":"OFFSET('Distribution (CALC)'!G34,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T33","v":0},{"$f":"OFFSET('Distribution (CALC)'!H34,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T33","v":0},16109319.370167306,{"$f":"OFFSET('Distribution (CALC)'!D34,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z33","v":0},{"$f":"OFFSET('Distribution (CALC)'!E34,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z33","v":0},{"$f":"OFFSET('Distribution (CALC)'!F34,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z33","v":0},{"$f":"OFFSET('Distribution (CALC)'!G34,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z33","v":16086369.8468842},{"$f":"OFFSET('Distribution (CALC)'!H34,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z33","v":0},16086369.8468842,{"$f":"OFFSET('Distribution (CALC)'!D34,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF33","v":0},{"$f":"OFFSET('Distribution (CALC)'!E34,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF33","v":0},{"$f":"OFFSET('Distribution (CALC)'!F34,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF33","v":0},{"$f":"OFFSET('Distribution (CALC)'!G34,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF33","v":0},{"$f":"OFFSET('Distribution (CALC)'!H34,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF33","v":15980778.910053454},15980778.910053454]
[null,2032,{"$f":"OFFSET('Distribution (CALC)'!D35,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H34","v":7580280.3584113782},{"$f":"OFFSET('Distribution (CALC)'!E35,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H34","v":5677006.5021868758},{"$f":"OFFSET('Distribution (CALC)'!F35,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H34","v":3150246.3827164168},{"$f":"OFFSET('Distribution (CALC)'!G35,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H34","v":0},{"$f":"OFFSET('Distribution (CALC)'!H35,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H34","v":0},16407533.24331467,{"$f":"OFFSET('Distribution (CALC)'!D35,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N34","v":0},{"$f":"OFFSET('Distribution (CALC)'!E35,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N34","v":13254251.889375083},{"$f":"OFFSET('Distribution (CALC)'!F35,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N34","v":3149525.2014356633},{"$f":"OFFSET('Distribution (CALC)'!G35,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N34","v":0},{"$f":"OFFSET('Distribution (CALC)'!H35,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N34","v":0},16403777.090810746,{"$f":"OFFSET('Distribution (CALC)'!D35,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T34","v":0},{"$f":"OFFSET('Distribution (CALC)'!E35,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T34","v":0},{"$f":"OFFSET('Distribution (CALC)'!F35,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T34","v":16394529.431510737},{"$f":"OFFSET('Distribution (CALC)'!G35,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T34","v":0},{"$f":"OFFSET('Distribution (CALC)'!H35,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T34","v":0},16394529.431510737,{"$f":"OFFSET('Distribution (CALC)'!D35,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z34","v":0},{"$f":"OFFSET('Distribution (CALC)'!E35,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z34","v":0},{"$f":"OFFSET('Distribution (CALC)'!F35,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z34","v":0},{"$f":"OFFSET('Distribution (CALC)'!G35,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z34","v":16369378.265836602},{"$f":"OFFSET('Distribution (CALC)'!H35,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z34","v":0},16369378.265836602,{"$f":"OFFSET('Distribution (CALC)'!D35,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF34","v":0},{"$f":"OFFSET('Distribution (CALC)'!E35,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF34","v":0},{"$f":"OFFSET('Distribution (CALC)'!F35,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF34","v":0},{"$f":"OFFSET('Distribution (CALC)'!G35,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF34","v":0},{"$f":"OFFSET('Distribution (CALC)'!H35,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF34","v":16253689.730276413},16253689.730276413]
[null,2033,{"$f":"OFFSET('Distribution (CALC)'!D36,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H35","v":7665823.1047659293},{"$f":"OFFSET('Distribution (CALC)'!E36,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H35","v":5741070.9832229679},{"$f":"OFFSET('Distribution (CALC)'!F36,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H35","v":3185796.6149676587},{"$f":"OFFSET('Distribution (CALC)'!G36,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H35","v":0},{"$f":"OFFSET('Distribution (CALC)'!H36,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H35","v":0},16592690.702956555,{"$f":"OFFSET('Distribution (CALC)'!D36,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N35","v":0},{"$f":"OFFSET('Distribution (CALC)'!E36,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N35","v":13403587.055924706},{"$f":"OFFSET('Distribution (CALC)'!F36,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N35","v":3185010.7855662666},{"$f":"OFFSET('Distribution (CALC)'!G36,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N35","v":0},{"$f":"OFFSET('Distribution (CALC)'!H36,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N35","v":0},16588597.841490973,{"$f":"OFFSET('Distribution (CALC)'!D36,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T35","v":0},{"$f":"OFFSET('Distribution (CALC)'!E36,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T35","v":0},{"$f":"OFFSET('Distribution (CALC)'!F36,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T35","v":16578521.727959182},{"$f":"OFFSET('Distribution (CALC)'!G36,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T35","v":0},{"$f":"OFFSET('Distribution (CALC)'!H36,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T35","v":0},16578521.727959182,{"$f":"OFFSET('Distribution (CALC)'!D36,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z35","v":0},{"$f":"OFFSET('Distribution (CALC)'!E36,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z35","v":0},{"$f":"OFFSET('Distribution (CALC)'!F36,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z35","v":0},{"$f":"OFFSET('Distribution (CALC)'!G36,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z35","v":16551119.27200936},{"$f":"OFFSET('Distribution (CALC)'!H36,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z35","v":0},16551119.27200936,{"$f":"OFFSET('Distribution (CALC)'!D36,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF35","v":0},{"$f":"OFFSET('Distribution (CALC)'!E36,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF35","v":0},{"$f":"OFFSET('Distribution (CALC)'!F36,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF35","v":0},{"$f":"OFFSET('Distribution (CALC)'!G36,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF35","v":0},{"$f":"OFFSET('Distribution (CALC)'!H36,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF35","v":16425109.574246403},16425109.574246403]
[null,2034,{"$f":"OFFSET('Distribution (CALC)'!D37,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H36","v":7677580.9885366671},{"$f":"OFFSET('Distribution (CALC)'!E37,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H36","v":5749876.6710685855},{"$f":"OFFSET('Distribution (CALC)'!F37,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H36","v":3190683.0082230303},{"$f":"OFFSET('Distribution (CALC)'!G37,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H36","v":0},{"$f":"OFFSET('Distribution (CALC)'!H37,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H36","v":0},16618140.667828282,{"$f":"OFFSET('Distribution (CALC)'!D37,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N36","v":0},{"$f":"OFFSET('Distribution (CALC)'!E37,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N36","v":13423924.501808636},{"$f":"OFFSET('Distribution (CALC)'!F37,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N36","v":3189843.445974329},{"$f":"OFFSET('Distribution (CALC)'!G37,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N36","v":0},{"$f":"OFFSET('Distribution (CALC)'!H37,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N36","v":0},16613767.947782964,{"$f":"OFFSET('Distribution (CALC)'!D37,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T36","v":0},{"$f":"OFFSET('Distribution (CALC)'!E37,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T36","v":0},{"$f":"OFFSET('Distribution (CALC)'!F37,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T36","v":16602998.069116935},{"$f":"OFFSET('Distribution (CALC)'!G37,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T36","v":0},{"$f":"OFFSET('Distribution (CALC)'!H37,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T36","v":0},16602998.069116935,{"$f":"OFFSET('Distribution (CALC)'!D37,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z36","v":0},{"$f":"OFFSET('Distribution (CALC)'!E37,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z36","v":0},{"$f":"OFFSET('Distribution (CALC)'!F37,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z36","v":0},{"$f":"OFFSET('Distribution (CALC)'!G37,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z36","v":16573708.783588136},{"$f":"OFFSET('Distribution (CALC)'!H37,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z36","v":0},16573708.783588136,{"$f":"OFFSET('Distribution (CALC)'!D37,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF36","v":0},{"$f":"OFFSET('Distribution (CALC)'!E37,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF36","v":0},{"$f":"OFFSET('Distribution (CALC)'!F37,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF36","v":0},{"$f":"OFFSET('Distribution (CALC)'!G37,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF36","v":0},{"$f":"OFFSET('Distribution (CALC)'!H37,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF36","v":16439047.322380845},16439047.322380845]
[null,2035,{"$f":"OFFSET('Distribution (CALC)'!D38,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H37","v":7629194.7511535827},{"$f":"OFFSET('Distribution (CALC)'!E38,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H37","v":5713639.3590890467},{"$f":"OFFSET('Distribution (CALC)'!F38,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H37","v":3170574.4420378525},{"$f":"OFFSET('Distribution (CALC)'!G38,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H37","v":0},{"$f":"OFFSET('Distribution (CALC)'!H38,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H37","v":0},16513408.552280482,{"$f":"OFFSET('Distribution (CALC)'!D38,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N37","v":0},{"$f":"OFFSET('Distribution (CALC)'!E38,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N37","v":13339172.305505848},{"$f":"OFFSET('Distribution (CALC)'!F38,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N37","v":3169704.310219211},{"$f":"OFFSET('Distribution (CALC)'!G38,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N37","v":0},{"$f":"OFFSET('Distribution (CALC)'!H38,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N37","v":0},16508876.615725057,{"$f":"OFFSET('Distribution (CALC)'!D38,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T37","v":0},{"$f":"OFFSET('Distribution (CALC)'!E38,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T37","v":0},{"$f":"OFFSET('Distribution (CALC)'!F38,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T37","v":16497703.106804011},{"$f":"OFFSET('Distribution (CALC)'!G38,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T37","v":0},{"$f":"OFFSET('Distribution (CALC)'!H38,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T37","v":0},16497703.106804011,{"$f":"OFFSET('Distribution (CALC)'!D38,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z37","v":0},{"$f":"OFFSET('Distribution (CALC)'!E38,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z37","v":0},{"$f":"OFFSET('Distribution (CALC)'!F38,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z37","v":0},{"$f":"OFFSET('Distribution (CALC)'!G38,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z37","v":16467313.389926694},{"$f":"OFFSET('Distribution (CALC)'!H38,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z37","v":0},16467313.389926694,{"$f":"OFFSET('Distribution (CALC)'!D38,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF37","v":0},{"$f":"OFFSET('Distribution (CALC)'!E38,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF37","v":0},{"$f":"OFFSET('Distribution (CALC)'!F38,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF37","v":0},{"$f":"OFFSET('Distribution (CALC)'!G38,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF37","v":0},{"$f":"OFFSET('Distribution (CALC)'!H38,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF37","v":16327602.953660084},16327602.953660084]
[null,2036,{"$f":"OFFSET('Distribution (CALC)'!D39,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H38","v":7570675.4268004121},{"$f":"OFFSET('Distribution (CALC)'!E39,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H38","v":5669813.198426282},{"$f":"OFFSET('Distribution (CALC)'!F39,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H38","v":3146254.7228261451},{"$f":"OFFSET('Distribution (CALC)'!G39,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H38","v":0},{"$f":"OFFSET('Distribution (CALC)'!H39,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H38","v":0},16386743.348052839,{"$f":"OFFSET('Distribution (CALC)'!D39,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N38","v":0},{"$f":"OFFSET('Distribution (CALC)'!E39,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N38","v":13236803.222144086},{"$f":"OFFSET('Distribution (CALC)'!F39,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N38","v":3145378.9834797825},{"$f":"OFFSET('Distribution (CALC)'!G39,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N38","v":0},{"$f":"OFFSET('Distribution (CALC)'!H39,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N38","v":0},16382182.205623867,{"$f":"OFFSET('Distribution (CALC)'!D39,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T38","v":0},{"$f":"OFFSET('Distribution (CALC)'!E39,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T38","v":0},{"$f":"OFFSET('Distribution (CALC)'!F39,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T38","v":16370916.73545103},{"$f":"OFFSET('Distribution (CALC)'!G39,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T38","v":0},{"$f":"OFFSET('Distribution (CALC)'!H39,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T38","v":0},16370916.73545103,{"$f":"OFFSET('Distribution (CALC)'!D39,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z38","v":0},{"$f":"OFFSET('Distribution (CALC)'!E39,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z38","v":0},{"$f":"OFFSET('Distribution (CALC)'!F39,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z38","v":0},{"$f":"OFFSET('Distribution (CALC)'!G39,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z38","v":16340270.990703346},{"$f":"OFFSET('Distribution (CALC)'!H39,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z38","v":0},16340270.990703346,{"$f":"OFFSET('Distribution (CALC)'!D39,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF38","v":0},{"$f":"OFFSET('Distribution (CALC)'!E39,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF38","v":0},{"$f":"OFFSET('Distribution (CALC)'!F39,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF38","v":0},{"$f":"OFFSET('Distribution (CALC)'!G39,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF38","v":0},{"$f":"OFFSET('Distribution (CALC)'!H39,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF38","v":16199378.675281946},16199378.675281946]
[null,2037,{"$f":"OFFSET('Distribution (CALC)'!D40,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H39","v":7540630.2940796474},{"$f":"OFFSET('Distribution (CALC)'!E40,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H39","v":5647311.8652631119},{"$f":"OFFSET('Distribution (CALC)'!F40,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H39","v":3133768.4339032299},{"$f":"OFFSET('Distribution (CALC)'!G40,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H39","v":0},{"$f":"OFFSET('Distribution (CALC)'!H40,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H39","v":0},16321710.593245989,{"$f":"OFFSET('Distribution (CALC)'!D40,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N39","v":0},{"$f":"OFFSET('Distribution (CALC)'!E40,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N39","v":13184295.677405573},{"$f":"OFFSET('Distribution (CALC)'!F40,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N39","v":3132901.9431458786},{"$f":"OFFSET('Distribution (CALC)'!G40,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N39","v":0},{"$f":"OFFSET('Distribution (CALC)'!H40,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N39","v":0},16317197.62055145,{"$f":"OFFSET('Distribution (CALC)'!D40,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T39","v":0},{"$f":"OFFSET('Distribution (CALC)'!E40,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T39","v":0},{"$f":"OFFSET('Distribution (CALC)'!F40,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T39","v":16306024.129161926},{"$f":"OFFSET('Distribution (CALC)'!G40,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T39","v":0},{"$f":"OFFSET('Distribution (CALC)'!H40,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T39","v":0},16306024.129161926,{"$f":"OFFSET('Distribution (CALC)'!D40,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z39","v":0},{"$f":"OFFSET('Distribution (CALC)'!E40,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z39","v":0},{"$f":"OFFSET('Distribution (CALC)'!F40,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z39","v":0},{"$f":"OFFSET('Distribution (CALC)'!G40,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z39","v":16275620.213231193},{"$f":"OFFSET('Distribution (CALC)'!H40,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z39","v":0},16275620.213231193,{"$f":"OFFSET('Distribution (CALC)'!D40,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF39","v":0},{"$f":"OFFSET('Distribution (CALC)'!E40,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF39","v":0},{"$f":"OFFSET('Distribution (CALC)'!F40,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF39","v":0},{"$f":"OFFSET('Distribution (CALC)'!G40,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF39","v":0},{"$f":"OFFSET('Distribution (CALC)'!H40,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF39","v":16135825.255246878},16135825.255246878]
[null,2038,{"$f":"OFFSET('Distribution (CALC)'!D41,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H40","v":7561462.7159248823},{"$f":"OFFSET('Distribution (CALC)'!E41,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H40","v":5662913.6357359504},{"$f":"OFFSET('Distribution (CALC)'!F41,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H40","v":3142426.0637609903},{"$f":"OFFSET('Distribution (CALC)'!G41,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H40","v":0},{"$f":"OFFSET('Distribution (CALC)'!H41,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H40","v":0},16366802.415421823,{"$f":"OFFSET('Distribution (CALC)'!D41,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N40","v":0},{"$f":"OFFSET('Distribution (CALC)'!E41,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N40","v":13220760.286787309},{"$f":"OFFSET('Distribution (CALC)'!F41,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N40","v":3141566.8008207465},{"$f":"OFFSET('Distribution (CALC)'!G41,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N40","v":0},{"$f":"OFFSET('Distribution (CALC)'!H41,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N40","v":0},16362327.087608054,{"$f":"OFFSET('Distribution (CALC)'!D41,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T40","v":0},{"$f":"OFFSET('Distribution (CALC)'!E41,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T40","v":0},{"$f":"OFFSET('Distribution (CALC)'!F41,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T40","v":16351217.326365059},{"$f":"OFFSET('Distribution (CALC)'!G41,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T40","v":0},{"$f":"OFFSET('Distribution (CALC)'!H41,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T40","v":0},16351217.326365059,{"$f":"OFFSET('Distribution (CALC)'!D41,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z40","v":0},{"$f":"OFFSET('Distribution (CALC)'!E41,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z40","v":0},{"$f":"OFFSET('Distribution (CALC)'!F41,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z40","v":0},{"$f":"OFFSET('Distribution (CALC)'!G41,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z40","v":16320977.788202643},{"$f":"OFFSET('Distribution (CALC)'!H41,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z40","v":0},16320977.788202643,{"$f":"OFFSET('Distribution (CALC)'!D41,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF40","v":0},{"$f":"OFFSET('Distribution (CALC)'!E41,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF40","v":0},{"$f":"OFFSET('Distribution (CALC)'!F41,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF40","v":0},{"$f":"OFFSET('Distribution (CALC)'!G41,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF40","v":0},{"$f":"OFFSET('Distribution (CALC)'!H41,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF40","v":16181924.742181366},16181924.742181366]
[null,2039,{"$f":"OFFSET('Distribution (CALC)'!D42,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H41","v":7639019.9762578197},{"$f":"OFFSET('Distribution (CALC)'!E42,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H41","v":5720997.6445567217},{"$f":"OFFSET('Distribution (CALC)'!F42,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H41","v":3174657.6524707824},{"$f":"OFFSET('Distribution (CALC)'!G42,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H41","v":0},{"$f":"OFFSET('Distribution (CALC)'!H42,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H41","v":0},16534675.273285324,{"$f":"OFFSET('Distribution (CALC)'!D42,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N41","v":0},{"$f":"OFFSET('Distribution (CALC)'!E42,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N41","v":13356366.244356945},{"$f":"OFFSET('Distribution (CALC)'!F42,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N41","v":3173789.9986590757},{"$f":"OFFSET('Distribution (CALC)'!G42,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N41","v":0},{"$f":"OFFSET('Distribution (CALC)'!H42,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N41","v":0},16530156.243016019,{"$f":"OFFSET('Distribution (CALC)'!D42,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T41","v":0},{"$f":"OFFSET('Distribution (CALC)'!E42,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T41","v":0},{"$f":"OFFSET('Distribution (CALC)'!F42,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T41","v":16518911.283580678},{"$f":"OFFSET('Distribution (CALC)'!G42,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T41","v":0},{"$f":"OFFSET('Distribution (CALC)'!H42,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T41","v":0},16518911.283580678,{"$f":"OFFSET('Distribution (CALC)'!D42,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z41","v":0},{"$f":"OFFSET('Distribution (CALC)'!E42,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z41","v":0},{"$f":"OFFSET('Distribution (CALC)'!F42,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z41","v":0},{"$f":"OFFSET('Distribution (CALC)'!G42,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z41","v":16488296.030497981},{"$f":"OFFSET('Distribution (CALC)'!H42,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z41","v":0},16488296.030497981,{"$f":"OFFSET('Distribution (CALC)'!D42,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF41","v":0},{"$f":"OFFSET('Distribution (CALC)'!E42,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF41","v":0},{"$f":"OFFSET('Distribution (CALC)'!F42,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF41","v":0},{"$f":"OFFSET('Distribution (CALC)'!G42,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF41","v":0},{"$f":"OFFSET('Distribution (CALC)'!H42,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF41","v":16347511.541387241},16347511.541387241]
[null,2040,{"$f":"OFFSET('Distribution (CALC)'!D43,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H42","v":7755961.2178987116},{"$f":"OFFSET('Distribution (CALC)'!E43,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H42","v":5808577.0160020646},{"$f":"OFFSET('Distribution (CALC)'!F43,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H42","v":3223256.6100358278},{"$f":"OFFSET('Distribution (CALC)'!G43,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H42","v":0},{"$f":"OFFSET('Distribution (CALC)'!H43,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H42","v":0},16787794.843936604,{"$f":"OFFSET('Distribution (CALC)'!D43,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N42","v":0},{"$f":"OFFSET('Distribution (CALC)'!E43,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N42","v":13560768.061790159},{"$f":"OFFSET('Distribution (CALC)'!F43,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N42","v":3222360.7275540968},{"$f":"OFFSET('Distribution (CALC)'!G43,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N42","v":0},{"$f":"OFFSET('Distribution (CALC)'!H43,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N42","v":0},16783128.789344255,{"$f":"OFFSET('Distribution (CALC)'!D43,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T42","v":0},{"$f":"OFFSET('Distribution (CALC)'!E43,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T42","v":0},{"$f":"OFFSET('Distribution (CALC)'!F43,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T42","v":16771497.35990491},{"$f":"OFFSET('Distribution (CALC)'!G43,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T42","v":0},{"$f":"OFFSET('Distribution (CALC)'!H43,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T42","v":0},16771497.35990491,{"$f":"OFFSET('Distribution (CALC)'!D43,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z42","v":0},{"$f":"OFFSET('Distribution (CALC)'!E43,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z42","v":0},{"$f":"OFFSET('Distribution (CALC)'!F43,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z42","v":0},{"$f":"OFFSET('Distribution (CALC)'!G43,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z42","v":16739824.662020851},{"$f":"OFFSET('Distribution (CALC)'!H43,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z42","v":0},16739824.662020851,{"$f":"OFFSET('Distribution (CALC)'!D43,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF42","v":0},{"$f":"OFFSET('Distribution (CALC)'!E43,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF42","v":0},{"$f":"OFFSET('Distribution (CALC)'!F43,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF42","v":0},{"$f":"OFFSET('Distribution (CALC)'!G43,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF42","v":0},{"$f":"OFFSET('Distribution (CALC)'!H43,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF42","v":16594188.284072444},16594188.284072444]
[null,2041,{"$f":"OFFSET('Distribution (CALC)'!D44,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H43","v":7880070.1116955606},{"$f":"OFFSET('Distribution (CALC)'!E44,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H43","v":5901524.3693650728},{"$f":"OFFSET('Distribution (CALC)'!F44,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H43","v":3274834.33213322},{"$f":"OFFSET('Distribution (CALC)'!G44,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H43","v":0},{"$f":"OFFSET('Distribution (CALC)'!H44,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H43","v":0},17056428.813193854,{"$f":"OFFSET('Distribution (CALC)'!D44,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N43","v":0},{"$f":"OFFSET('Distribution (CALC)'!E44,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N43","v":13777640.227564583},{"$f":"OFFSET('Distribution (CALC)'!F44,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N43","v":3273894.7075400986},{"$f":"OFFSET('Distribution (CALC)'!G44,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N43","v":0},{"$f":"OFFSET('Distribution (CALC)'!H44,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N43","v":0},17051534.935104679,{"$f":"OFFSET('Distribution (CALC)'!D44,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T43","v":0},{"$f":"OFFSET('Distribution (CALC)'!E44,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T43","v":0},{"$f":"OFFSET('Distribution (CALC)'!F44,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T43","v":17039321.28756731},{"$f":"OFFSET('Distribution (CALC)'!G44,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T43","v":0},{"$f":"OFFSET('Distribution (CALC)'!H44,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T43","v":0},17039321.28756731,{"$f":"OFFSET('Distribution (CALC)'!D44,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z43","v":0},{"$f":"OFFSET('Distribution (CALC)'!E44,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z43","v":0},{"$f":"OFFSET('Distribution (CALC)'!F44,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z43","v":0},{"$f":"OFFSET('Distribution (CALC)'!G44,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z43","v":17006060.371453602},{"$f":"OFFSET('Distribution (CALC)'!H44,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z43","v":0},17006060.371453602,{"$f":"OFFSET('Distribution (CALC)'!D44,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF43","v":0},{"$f":"OFFSET('Distribution (CALC)'!E44,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF43","v":0},{"$f":"OFFSET('Distribution (CALC)'!F44,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF43","v":0},{"$f":"OFFSET('Distribution (CALC)'!G44,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF43","v":0},{"$f":"OFFSET('Distribution (CALC)'!H44,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF43","v":16853144.570470005},16853144.570470005]
[null,2042,{"$f":"OFFSET('Distribution (CALC)'!D45,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H44","v":7980687.8899879316},{"$f":"OFFSET('Distribution (CALC)'!E45,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H44","v":5976878.8093849001},{"$f":"OFFSET('Distribution (CALC)'!F45,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H44","v":3316649.5127222571},{"$f":"OFFSET('Distribution (CALC)'!G45,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H44","v":0},{"$f":"OFFSET('Distribution (CALC)'!H45,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H44","v":0},17274216.212095089,{"$f":"OFFSET('Distribution (CALC)'!D45,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N44","v":0},{"$f":"OFFSET('Distribution (CALC)'!E45,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N44","v":13953399.607199591},{"$f":"OFFSET('Distribution (CALC)'!F45,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N44","v":3315659.312601883},{"$f":"OFFSET('Distribution (CALC)'!G45,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N44","v":0},{"$f":"OFFSET('Distribution (CALC)'!H45,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N44","v":0},17269058.919801474,{"$f":"OFFSET('Distribution (CALC)'!D45,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T44","v":0},{"$f":"OFFSET('Distribution (CALC)'!E45,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T44","v":0},{"$f":"OFFSET('Distribution (CALC)'!F45,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T44","v":17256177.529837672},{"$f":"OFFSET('Distribution (CALC)'!G45,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T44","v":0},{"$f":"OFFSET('Distribution (CALC)'!H45,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T44","v":0},17256177.529837672,{"$f":"OFFSET('Distribution (CALC)'!D45,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z44","v":0},{"$f":"OFFSET('Distribution (CALC)'!E45,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z44","v":0},{"$f":"OFFSET('Distribution (CALC)'!F45,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z44","v":0},{"$f":"OFFSET('Distribution (CALC)'!G45,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z44","v":17221096.806851458},{"$f":"OFFSET('Distribution (CALC)'!H45,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z44","v":0},17221096.806851458,{"$f":"OFFSET('Distribution (CALC)'!D45,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF44","v":0},{"$f":"OFFSET('Distribution (CALC)'!E45,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF44","v":0},{"$f":"OFFSET('Distribution (CALC)'!F45,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF44","v":0},{"$f":"OFFSET('Distribution (CALC)'!G45,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF44","v":0},{"$f":"OFFSET('Distribution (CALC)'!H45,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF44","v":17059844.567396622},17059844.567396622]
[null,2043,{"$f":"OFFSET('Distribution (CALC)'!D46,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H45","v":8041475.5335819777},{"$f":"OFFSET('Distribution (CALC)'!E46,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H45","v":6022403.7545873672},{"$f":"OFFSET('Distribution (CALC)'!F46,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H45","v":3341911.9100600425},{"$f":"OFFSET('Distribution (CALC)'!G46,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H45","v":0},{"$f":"OFFSET('Distribution (CALC)'!H46,MATCH('Microwave Shipments (CALC)'!$C$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$H45","v":0},17405791.198229387,{"$f":"OFFSET('Distribution (CALC)'!D46,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N45","v":0},{"$f":"OFFSET('Distribution (CALC)'!E46,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N45","v":14059509.747379115},{"$f":"OFFSET('Distribution (CALC)'!F46,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N45","v":3340873.6033376111},{"$f":"OFFSET('Distribution (CALC)'!G46,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N45","v":0},{"$f":"OFFSET('Distribution (CALC)'!H46,MATCH('Microwave Shipments (CALC)'!$I$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$N45","v":0},17400383.350716725,{"$f":"OFFSET('Distribution (CALC)'!D46,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T45","v":0},{"$f":"OFFSET('Distribution (CALC)'!E46,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T45","v":0},{"$f":"OFFSET('Distribution (CALC)'!F46,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T45","v":17386866.039192479},{"$f":"OFFSET('Distribution (CALC)'!G46,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T45","v":0},{"$f":"OFFSET('Distribution (CALC)'!H46,MATCH('Microwave Shipments (CALC)'!$O$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$T45","v":0},17386866.039192479,{"$f":"OFFSET('Distribution (CALC)'!D46,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z45","v":0},{"$f":"OFFSET('Distribution (CALC)'!E46,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z45","v":0},{"$f":"OFFSET('Distribution (CALC)'!F46,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z45","v":0},{"$f":"OFFSET('Distribution (CALC)'!G46,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z45","v":17350052.111036602},{"$f":"OFFSET('Distribution (CALC)'!H46,MATCH('Microwave Shipments (CALC)'!$U$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$Z45","v":0},17350052.111036602,{"$f":"OFFSET('Distribution (CALC)'!D46,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF45","v":0},{"$f":"OFFSET('Distribution (CALC)'!E46,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF45","v":0},{"$f":"OFFSET('Distribution (CALC)'!F46,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF45","v":0},{"$f":"OFFSET('Distribution (CALC)'!G46,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF45","v":0},{"$f":"OFFSET('Distribution (CALC)'!H46,MATCH('Microwave Shipments (CALC)'!$AA$6,'Distribution (CALC)'!$B$7:$B$213,0)-1,0)*$AF45","v":17180862.018713333},17180862.018713333]
[]
[]
[]
["PC 2"]
[]
[null,null,{"$f":"CO_EL_Baseline","v":4.5},null,null,null,null,null,{"$f":"CO_EL_EL1","v":3.7},null,null,null,null,null,{"$f":"CO_EL_EL2","v":2.7},null,null,null,null,null,{"$f":"CO_EL_EL3","v":2.2000000000000002},null,null,null,null,null,{"$f":"CO_EL_EL4","v":0.04}]
[null,null,"Annual Shipments by EL (units)",null,null,null,null,null,"Annual Shipments by EL (units)",null,null,null,null,null,"Annual Shipments by EL (units)",null,null,null,null,null,"Annual Shipments by EL (units)",null,null,null,null,null,"Annual Shipments by EL (units)"]
[null,"Year",{"$f":"CO_EL_Baseline","v":4.5},{"$f":"CO_EL_EL1","v":3.7},{"$f":"CO_EL_EL2","v":2.7},{"$f":"CO_EL_EL3","v":2.2000000000000002},{"$f":"CO_EL_EL4","v":0.04},"Total",{"$f":"CO_EL_Baseline","v":4.5},{"$f":"CO_EL_EL1","v":3.7},{"$f":"CO_EL_EL2","v":2.7},{"$f":"CO_EL_EL3","v":2.2000000000000002},{"$f":"CO_EL_EL4","v":0.04},"Total",{"$f":"CO_EL_Baseline","v":4.5},{"$f":"CO_EL_EL1","v":3.7},{"$f":"CO_EL_EL2","v":2.7},{"$f":"CO_EL_EL3","v":2.2000000000000002},{"$f":"CO_EL_EL4","v":0.04},"Total",{"$f":"CO_EL_Baseline","v":4.5},{"$f":"CO_EL_EL1","v":3.7},{"$f":"CO_EL_EL2","v":2.7},{"$f":"CO_EL_EL3","v":2.2000000000000002},{"$f":"CO_EL_EL4","v":0.04},"Total",{"$f":"CO_EL_Baseline","v":4.5},{"$f":"CO_EL_EL1","v":3.7},{"$f":"CO_EL_EL2","v":2.7},{"$f":"CO_EL_EL3","v":2.2000000000000002},{"$f":"CO_EL_EL4","v":0.04},"Total"]
[null,2007,{"$f":"OFFSET('Distribution (CALC)'!O10,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H54","v":118510},{"$f":"OFFSET('Distribution (CALC)'!P10,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H54","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q10,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H54","v":0},{"$f":"OFFSET('Distribution (CALC)'!R10,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H54","v":0},{"$f":"OFFSET('Distribution (CALC)'!S10,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H54","v":0},{"$f":"IF(Economic_Scenario=\"reference\",VLOOKUP($B54,CO_Shipments_ReferenceCase,2),IF(Economic_Scenario=\"high\",VLOOKUP($B54,CO_Shipments_ReferenceCase,3),VLOOKUP($B54,CO_Shipments_ReferenceCase,4)))","v":118510},{"$f":"OFFSET('Distribution (CALC)'!O10,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N54","v":118510},{"$f":"OFFSET('Distribution (CALC)'!P10,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N54","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q10,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N54","v":0},{"$f":"OFFSET('Distribution (CALC)'!R10,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N54","v":0},{"$f":"OFFSET('Distribution (CALC)'!S10,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N54","v":0},{"$f":"IF(ShipmentElasticity_Scenario=\"none\",H54,IF(Economic_Scenario=\"reference\",VLOOKUP($B54,CO_Shipments_ReferenceCase,5),IF(Economic_Scenario=\"high\",VLOOKUP($B54,CO_Shipments_ReferenceCase,6),VLOOKUP($B54,CO_Shipments_ReferenceCase,7))))","v":118510},{"$f":"OFFSET('Distribution (CALC)'!O10,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T54","v":118510},{"$f":"OFFSET('Distribution (CALC)'!P10,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T54","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q10,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T54","v":0},{"$f":"OFFSET('Distribution (CALC)'!R10,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T54","v":0},{"$f":"OFFSET('Distribution (CALC)'!S10,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T54","v":0},{"$f":"IF(ShipmentElasticity_Scenario=\"none\",H54,IF(Economic_Scenario=\"reference\",VLOOKUP($B54,CO_Shipments_ReferenceCase,8),IF(Economic_Scenario=\"high\",VLOOKUP($B54,CO_Shipments_ReferenceCase,9),VLOOKUP($B54,CO_Shipments_ReferenceCase,10))))","v":118510},{"$f":"OFFSET('Distribution (CALC)'!O10,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z54","v":118510},{"$f":"OFFSET('Distribution (CALC)'!P10,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z54","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q10,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z54","v":0},{"$f":"OFFSET('Distribution (CALC)'!R10,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z54","v":0},{"$f":"OFFSET('Distribution (CALC)'!S10,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z54","v":0},{"$f":"IF(ShipmentElasticity_Scenario=\"none\",H54,IF(Economic_Scenario=\"reference\",VLOOKUP($B54,CO_Shipments_ReferenceCase,11),IF(Economic_Scenario=\"high\",VLOOKUP($B54,CO_Shipments_ReferenceCase,12),VLOOKUP($B54,CO_Shipments_ReferenceCase,13))))","v":118510},{"$f":"OFFSET('Distribution (CALC)'!O10,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF54","v":118510},{"$f":"OFFSET('Distribution (CALC)'!P10,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF54","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q10,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF54","v":0},{"$f":"OFFSET('Distribution (CALC)'!R10,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF54","v":0},{"$f":"OFFSET('Distribution (CALC)'!S10,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF54","v":0},{"$f":"IF(ShipmentElasticity_Scenario=\"none\",H54,IF(Economic_Scenario=\"reference\",VLOOKUP($B54,CO_Shipments_ReferenceCase,14),IF(Economic_Scenario=\"high\",VLOOKUP($B54,CO_Shipments_ReferenceCase,15),VLOOKUP($B54,CO_Shipments_ReferenceCase,16))))","v":118510}]
[null,{"$f":"B54+1","v":2008},{"$f":"OFFSET('Distribution (CALC)'!O11,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H55","v":113400},{"$f":"OFFSET('Distribution (CALC)'!P11,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H55","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q11,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H55","v":0},{"$f":"OFFSET('Distribution (CALC)'!R11,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H55","v":0},{"$f":"OFFSET('Distribution (CALC)'!S11,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H55","v":0},113400,{"$f":"OFFSET('Distribution (CALC)'!O11,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N55","v":113400},{"$f":"OFFSET('Distribution (CALC)'!P11,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N55","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q11,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N55","v":0},{"$f":"OFFSET('Distribution (CALC)'!R11,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N55","v":0},{"$f":"OFFSET('Distribution (CALC)'!S11,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N55","v":0},113400,{"$f":"OFFSET('Distribution (CALC)'!O11,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T55","v":113400},{"$f":"OFFSET('Distribution (CALC)'!P11,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T55","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q11,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T55","v":0},{"$f":"OFFSET('Distribution (CALC)'!R11,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T55","v":0},{"$f":"OFFSET('Distribution (CALC)'!S11,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T55","v":0},113400,{"$f":"OFFSET('Distribution (CALC)'!O11,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z55","v":113400},{"$f":"OFFSET('Distribution (CALC)'!P11,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z55","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q11,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z55","v":0},{"$f":"OFFSET('Distribution (CALC)'!R11,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z55","v":0},{"$f":"OFFSET('Distribution (CALC)'!S11,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z55","v":0},113400,{"$f":"OFFSET('Distribution (CALC)'!O11,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF55","v":113400},{"$f":"OFFSET('Distribution (CALC)'!P11,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF55","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q11,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF55","v":0},{"$f":"OFFSET('Distribution (CALC)'!R11,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF55","v":0},{"$f":"OFFSET('Distribution (CALC)'!S11,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF55","v":0},113400]
[null,{"$f":"B55+1","v":2009},{"$f":"OFFSET('Distribution (CALC)'!O12,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H56","v":96260},{"$f":"OFFSET('Distribution (CALC)'!P12,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H56","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q12,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H56","v":0},{"$f":"OFFSET('Distribution (CALC)'!R12,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H56","v":0},{"$f":"OFFSET('Distribution (CALC)'!S12,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H56","v":0},96260,{"$f":"OFFSET('Distribution (CALC)'!O12,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N56","v":96260},{"$f":"OFFSET('Distribution (CALC)'!P12,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N56","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q12,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N56","v":0},{"$f":"OFFSET('Distribution (CALC)'!R12,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N56","v":0},{"$f":"OFFSET('Distribution (CALC)'!S12,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N56","v":0},96260,{"$f":"OFFSET('Distribution (CALC)'!O12,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T56","v":96260},{"$f":"OFFSET('Distribution (CALC)'!P12,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T56","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q12,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T56","v":0},{"$f":"OFFSET('Distribution (CALC)'!R12,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T56","v":0},{"$f":"OFFSET('Distribution (CALC)'!S12,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T56","v":0},96260,{"$f":"OFFSET('Distribution (CALC)'!O12,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z56","v":96260},{"$f":"OFFSET('Distribution (CALC)'!P12,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z56","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q12,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z56","v":0},{"$f":"OFFSET('Distribution (CALC)'!R12,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z56","v":0},{"$f":"OFFSET('Distribution (CALC)'!S12,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z56","v":0},96260,{"$f":"OFFSET('Distribution (CALC)'!O12,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF56","v":96260},{"$f":"OFFSET('Distribution (CALC)'!P12,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF56","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q12,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF56","v":0},{"$f":"OFFSET('Distribution (CALC)'!R12,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF56","v":0},{"$f":"OFFSET('Distribution (CALC)'!S12,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF56","v":0},96260]
[null,2010,{"$f":"OFFSET('Distribution (CALC)'!O13,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H57","v":140281.31656285087},{"$f":"OFFSET('Distribution (CALC)'!P13,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H57","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q13,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H57","v":0},{"$f":"OFFSET('Distribution (CALC)'!R13,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H57","v":0},{"$f":"OFFSET('Distribution (CALC)'!S13,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H57","v":0},140281.31656285087,{"$f":"OFFSET('Distribution (CALC)'!O13,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N57","v":140281.31656285087},{"$f":"OFFSET('Distribution (CALC)'!P13,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N57","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q13,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N57","v":0},{"$f":"OFFSET('Distribution (CALC)'!R13,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N57","v":0},{"$f":"OFFSET('Distribution (CALC)'!S13,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N57","v":0},140281.31656285087,{"$f":"OFFSET('Distribution (CALC)'!O13,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T57","v":140281.31656285087},{"$f":"OFFSET('Distribution (CALC)'!P13,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T57","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q13,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T57","v":0},{"$f":"OFFSET('Distribution (CALC)'!R13,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T57","v":0},{"$f":"OFFSET('Distribution (CALC)'!S13,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T57","v":0},140281.31656285087,{"$f":"OFFSET('Distribution (CALC)'!O13,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z57","v":140281.31656285087},{"$f":"OFFSET('Distribution (CALC)'!P13,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z57","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q13,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z57","v":0},{"$f":"OFFSET('Distribution (CALC)'!R13,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z57","v":0},{"$f":"OFFSET('Distribution (CALC)'!S13,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z57","v":0},140281.31656285087,{"$f":"OFFSET('Distribution (CALC)'!O13,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF57","v":140281.31656285087},{"$f":"OFFSET('Distribution (CALC)'!P13,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF57","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q13,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF57","v":0},{"$f":"OFFSET('Distribution (CALC)'!R13,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF57","v":0},{"$f":"OFFSET('Distribution (CALC)'!S13,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF57","v":0},140281.31656285087]
[null,2011,{"$f":"OFFSET('Distribution (CALC)'!O14,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H58","v":146684.76874550464},{"$f":"OFFSET('Distribution (CALC)'!P14,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H58","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q14,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H58","v":0},{"$f":"OFFSET('Distribution (CALC)'!R14,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H58","v":0},{"$f":"OFFSET('Distribution (CALC)'!S14,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H58","v":0},146684.76874550464,{"$f":"OFFSET('Distribution (CALC)'!O14,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N58","v":146684.76874550464},{"$f":"OFFSET('Distribution (CALC)'!P14,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N58","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q14,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N58","v":0},{"$f":"OFFSET('Distribution (CALC)'!R14,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N58","v":0},{"$f":"OFFSET('Distribution (CALC)'!S14,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N58","v":0},146684.76874550464,{"$f":"OFFSET('Distribution (CALC)'!O14,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T58","v":146684.76874550464},{"$f":"OFFSET('Distribution (CALC)'!P14,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T58","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q14,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T58","v":0},{"$f":"OFFSET('Distribution (CALC)'!R14,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T58","v":0},{"$f":"OFFSET('Distribution (CALC)'!S14,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T58","v":0},146684.76874550464,{"$f":"OFFSET('Distribution (CALC)'!O14,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z58","v":146684.76874550464},{"$f":"OFFSET('Distribution (CALC)'!P14,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z58","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q14,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z58","v":0},{"$f":"OFFSET('Distribution (CALC)'!R14,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z58","v":0},{"$f":"OFFSET('Distribution (CALC)'!S14,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z58","v":0},146684.76874550464,{"$f":"OFFSET('Distribution (CALC)'!O14,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF58","v":146684.76874550464},{"$f":"OFFSET('Distribution (CALC)'!P14,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF58","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q14,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF58","v":0},{"$f":"OFFSET('Distribution (CALC)'!R14,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF58","v":0},{"$f":"OFFSET('Distribution (CALC)'!S14,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF58","v":0},146684.76874550464]
[null,2012,{"$f":"OFFSET('Distribution (CALC)'!O15,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H59","v":150597.8308656656},{"$f":"OFFSET('Distribution (CALC)'!P15,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H59","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q15,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H59","v":0},{"$f":"OFFSET('Distribution (CALC)'!R15,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H59","v":0},{"$f":"OFFSET('Distribution (CALC)'!S15,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H59","v":0},150597.8308656656,{"$f":"OFFSET('Distribution (CALC)'!O15,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N59","v":150597.8308656656},{"$f":"OFFSET('Distribution (CALC)'!P15,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N59","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q15,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N59","v":0},{"$f":"OFFSET('Distribution (CALC)'!R15,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N59","v":0},{"$f":"OFFSET('Distribution (CALC)'!S15,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N59","v":0},150597.8308656656,{"$f":"OFFSET('Distribution (CALC)'!O15,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T59","v":150597.8308656656},{"$f":"OFFSET('Distribution (CALC)'!P15,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T59","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q15,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T59","v":0},{"$f":"OFFSET('Distribution (CALC)'!R15,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T59","v":0},{"$f":"OFFSET('Distribution (CALC)'!S15,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T59","v":0},150597.8308656656,{"$f":"OFFSET('Distribution (CALC)'!O15,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z59","v":150597.8308656656},{"$f":"OFFSET('Distribution (CALC)'!P15,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z59","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q15,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z59","v":0},{"$f":"OFFSET('Distribution (CALC)'!R15,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z59","v":0},{"$f":"OFFSET('Distribution (CALC)'!S15,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z59","v":0},150597.8308656656,{"$f":"OFFSET('Distribution (CALC)'!O15,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF59","v":150597.8308656656},{"$f":"OFFSET('Distribution (CALC)'!P15,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF59","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q15,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF59","v":0},{"$f":"OFFSET('Distribution (CALC)'!R15,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF59","v":0},{"$f":"OFFSET('Distribution (CALC)'!S15,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF59","v":0},150597.8308656656]
[null,2013,{"$f":"OFFSET('Distribution (CALC)'!O16,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H60","v":152056.08991100584},{"$f":"OFFSET('Distribution (CALC)'!P16,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H60","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q16,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H60","v":0},{"$f":"OFFSET('Distribution (CALC)'!R16,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H60","v":0},{"$f":"OFFSET('Distribution (CALC)'!S16,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H60","v":0},152056.08991100584,{"$f":"OFFSET('Distribution (CALC)'!O16,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N60","v":152056.08991100584},{"$f":"OFFSET('Distribution (CALC)'!P16,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N60","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q16,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N60","v":0},{"$f":"OFFSET('Distribution (CALC)'!R16,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N60","v":0},{"$f":"OFFSET('Distribution (CALC)'!S16,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N60","v":0},152056.08991100584,{"$f":"OFFSET('Distribution (CALC)'!O16,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T60","v":152056.08991100584},{"$f":"OFFSET('Distribution (CALC)'!P16,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T60","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q16,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T60","v":0},{"$f":"OFFSET('Distribution (CALC)'!R16,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T60","v":0},{"$f":"OFFSET('Distribution (CALC)'!S16,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T60","v":0},152056.08991100584,{"$f":"OFFSET('Distribution (CALC)'!O16,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z60","v":152056.08991100584},{"$f":"OFFSET('Distribution (CALC)'!P16,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z60","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q16,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z60","v":0},{"$f":"OFFSET('Distribution (CALC)'!R16,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z60","v":0},{"$f":"OFFSET('Distribution (CALC)'!S16,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z60","v":0},152056.08991100584,{"$f":"OFFSET('Distribution (CALC)'!O16,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF60","v":152056.08991100584},{"$f":"OFFSET('Distribution (CALC)'!P16,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF60","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q16,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF60","v":0},{"$f":"OFFSET('Distribution (CALC)'!R16,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF60","v":0},{"$f":"OFFSET('Distribution (CALC)'!S16,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF60","v":0},152056.08991100584]
[null,2014,{"$f":"OFFSET('Distribution (CALC)'!O17,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H61","v":151555.11074045792},{"$f":"OFFSET('Distribution (CALC)'!P17,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H61","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q17,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H61","v":0},{"$f":"OFFSET('Distribution (CALC)'!R17,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H61","v":0},{"$f":"OFFSET('Distribution (CALC)'!S17,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H61","v":0},151555.11074045792,{"$f":"OFFSET('Distribution (CALC)'!O17,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N61","v":0},{"$f":"OFFSET('Distribution (CALC)'!P17,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N61","v":151557.29564225717},{"$f":"OFFSET('Distribution (CALC)'!Q17,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N61","v":0},{"$f":"OFFSET('Distribution (CALC)'!R17,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N61","v":0},{"$f":"OFFSET('Distribution (CALC)'!S17,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N61","v":0},151557.29564225717,{"$f":"OFFSET('Distribution (CALC)'!O17,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T61","v":0},{"$f":"OFFSET('Distribution (CALC)'!P17,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T61","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q17,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T61","v":151187.81808007247},{"$f":"OFFSET('Distribution (CALC)'!R17,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T61","v":0},{"$f":"OFFSET('Distribution (CALC)'!S17,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T61","v":0},151187.81808007247,{"$f":"OFFSET('Distribution (CALC)'!O17,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z61","v":0},{"$f":"OFFSET('Distribution (CALC)'!P17,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z61","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q17,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z61","v":0},{"$f":"OFFSET('Distribution (CALC)'!R17,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z61","v":150028.16419365635},{"$f":"OFFSET('Distribution (CALC)'!S17,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z61","v":0},150028.16419365635,{"$f":"OFFSET('Distribution (CALC)'!O17,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF61","v":0},{"$f":"OFFSET('Distribution (CALC)'!P17,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF61","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q17,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF61","v":0},{"$f":"OFFSET('Distribution (CALC)'!R17,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF61","v":0},{"$f":"OFFSET('Distribution (CALC)'!S17,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF61","v":150725.08727486708},150725.08727486708]
[null,2015,{"$f":"OFFSET('Distribution (CALC)'!O18,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H62","v":149117.29137380281},{"$f":"OFFSET('Distribution (CALC)'!P18,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H62","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q18,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H62","v":0},{"$f":"OFFSET('Distribution (CALC)'!R18,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H62","v":0},{"$f":"OFFSET('Distribution (CALC)'!S18,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H62","v":0},149117.29137380281,{"$f":"OFFSET('Distribution (CALC)'!O18,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N62","v":0},{"$f":"OFFSET('Distribution (CALC)'!P18,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N62","v":149118.97799363933},{"$f":"OFFSET('Distribution (CALC)'!Q18,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N62","v":0},{"$f":"OFFSET('Distribution (CALC)'!R18,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N62","v":0},{"$f":"OFFSET('Distribution (CALC)'!S18,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N62","v":0},149118.97799363933,{"$f":"OFFSET('Distribution (CALC)'!O18,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T62","v":0},{"$f":"OFFSET('Distribution (CALC)'!P18,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T62","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q18,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T62","v":148838.00991210144},{"$f":"OFFSET('Distribution (CALC)'!R18,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T62","v":0},{"$f":"OFFSET('Distribution (CALC)'!S18,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T62","v":0},148838.00991210144,{"$f":"OFFSET('Distribution (CALC)'!O18,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z62","v":0},{"$f":"OFFSET('Distribution (CALC)'!P18,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z62","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q18,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z62","v":0},{"$f":"OFFSET('Distribution (CALC)'!R18,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z62","v":147956.07242442484},{"$f":"OFFSET('Distribution (CALC)'!S18,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z62","v":0},147956.07242442484,{"$f":"OFFSET('Distribution (CALC)'!O18,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF62","v":0},{"$f":"OFFSET('Distribution (CALC)'!P18,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF62","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q18,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF62","v":0},{"$f":"OFFSET('Distribution (CALC)'!R18,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF62","v":0},{"$f":"OFFSET('Distribution (CALC)'!S18,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF62","v":148486.17155825871},148486.17155825871]
[null,2016,{"$f":"OFFSET('Distribution (CALC)'!O19,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H63","v":143717.44383380126},{"$f":"OFFSET('Distribution (CALC)'!P19,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H63","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q19,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H63","v":0},{"$f":"OFFSET('Distribution (CALC)'!R19,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H63","v":0},{"$f":"OFFSET('Distribution (CALC)'!S19,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H63","v":0},143717.44383380126,{"$f":"OFFSET('Distribution (CALC)'!O19,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N63","v":0},{"$f":"OFFSET('Distribution (CALC)'!P19,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N63","v":143718.78705123527},{"$f":"OFFSET('Distribution (CALC)'!Q19,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N63","v":0},{"$f":"OFFSET('Distribution (CALC)'!R19,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N63","v":0},{"$f":"OFFSET('Distribution (CALC)'!S19,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N63","v":0},143718.78705123527,{"$f":"OFFSET('Distribution (CALC)'!O19,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T63","v":0},{"$f":"OFFSET('Distribution (CALC)'!P19,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T63","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q19,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T63","v":143500.13008445207},{"$f":"OFFSET('Distribution (CALC)'!R19,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T63","v":0},{"$f":"OFFSET('Distribution (CALC)'!S19,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T63","v":0},143500.13008445207,{"$f":"OFFSET('Distribution (CALC)'!O19,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z63","v":0},{"$f":"OFFSET('Distribution (CALC)'!P19,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z63","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q19,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z63","v":0},{"$f":"OFFSET('Distribution (CALC)'!R19,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z63","v":142813.68223637491},{"$f":"OFFSET('Distribution (CALC)'!S19,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z63","v":0},142813.68223637491,{"$f":"OFFSET('Distribution (CALC)'!O19,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF63","v":0},{"$f":"OFFSET('Distribution (CALC)'!P19,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF63","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q19,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF63","v":0},{"$f":"OFFSET('Distribution (CALC)'!R19,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF63","v":0},{"$f":"OFFSET('Distribution (CALC)'!S19,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF63","v":143226.37350035421},143226.37350035421]
[null,2017,{"$f":"OFFSET('Distribution (CALC)'!O20,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H64","v":137723.89701512302},{"$f":"OFFSET('Distribution (CALC)'!P20,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H64","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q20,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H64","v":0},{"$f":"OFFSET('Distribution (CALC)'!R20,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H64","v":0},{"$f":"OFFSET('Distribution (CALC)'!S20,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H64","v":0},137723.89701512302,{"$f":"OFFSET('Distribution (CALC)'!O20,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N64","v":0},{"$f":"OFFSET('Distribution (CALC)'!P20,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N64","v":137725.04201935371},{"$f":"OFFSET('Distribution (CALC)'!Q20,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N64","v":0},{"$f":"OFFSET('Distribution (CALC)'!R20,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N64","v":0},{"$f":"OFFSET('Distribution (CALC)'!S20,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N64","v":0},137725.04201935371,{"$f":"OFFSET('Distribution (CALC)'!O20,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T64","v":0},{"$f":"OFFSET('Distribution (CALC)'!P20,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T64","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q20,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T64","v":137542.38005108401},{"$f":"OFFSET('Distribution (CALC)'!R20,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T64","v":0},{"$f":"OFFSET('Distribution (CALC)'!S20,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T64","v":0},137542.38005108401,{"$f":"OFFSET('Distribution (CALC)'!O20,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z64","v":0},{"$f":"OFFSET('Distribution (CALC)'!P20,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z64","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q20,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z64","v":0},{"$f":"OFFSET('Distribution (CALC)'!R20,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z64","v":136968.86183320414},{"$f":"OFFSET('Distribution (CALC)'!S20,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z64","v":0},136968.86183320414,{"$f":"OFFSET('Distribution (CALC)'!O20,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF64","v":0},{"$f":"OFFSET('Distribution (CALC)'!P20,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF64","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q20,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF64","v":0},{"$f":"OFFSET('Distribution (CALC)'!R20,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF64","v":0},{"$f":"OFFSET('Distribution (CALC)'!S20,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF64","v":137313.72944444965},137313.72944444965]
[null,2018,{"$f":"OFFSET('Distribution (CALC)'!O21,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H65","v":135658.24516538944},{"$f":"OFFSET('Distribution (CALC)'!P21,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H65","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q21,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H65","v":0},{"$f":"OFFSET('Distribution (CALC)'!R21,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H65","v":0},{"$f":"OFFSET('Distribution (CALC)'!S21,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H65","v":0},135658.24516538944,{"$f":"OFFSET('Distribution (CALC)'!O21,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N65","v":0},{"$f":"OFFSET('Distribution (CALC)'!P21,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N65","v":135659.21986905139},{"$f":"OFFSET('Distribution (CALC)'!Q21,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N65","v":0},{"$f":"OFFSET('Distribution (CALC)'!R21,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N65","v":0},{"$f":"OFFSET('Distribution (CALC)'!S21,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N65","v":0},135659.21986905139,{"$f":"OFFSET('Distribution (CALC)'!O21,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T65","v":0},{"$f":"OFFSET('Distribution (CALC)'!P21,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T65","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q21,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T65","v":135505.82390421405},{"$f":"OFFSET('Distribution (CALC)'!R21,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T65","v":0},{"$f":"OFFSET('Distribution (CALC)'!S21,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T65","v":0},135505.82390421405,{"$f":"OFFSET('Distribution (CALC)'!O21,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z65","v":0},{"$f":"OFFSET('Distribution (CALC)'!P21,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z65","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q21,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z65","v":0},{"$f":"OFFSET('Distribution (CALC)'!R21,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z65","v":135024.1658268327},{"$f":"OFFSET('Distribution (CALC)'!S21,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z65","v":0},135024.1658268327,{"$f":"OFFSET('Distribution (CALC)'!O21,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF65","v":0},{"$f":"OFFSET('Distribution (CALC)'!P21,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF65","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q21,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF65","v":0},{"$f":"OFFSET('Distribution (CALC)'!R21,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF65","v":0},{"$f":"OFFSET('Distribution (CALC)'!S21,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF65","v":135313.83365736707},135313.83365736707]
[null,2019,{"$f":"OFFSET('Distribution (CALC)'!O22,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H66","v":138905.51302224238},{"$f":"OFFSET('Distribution (CALC)'!P22,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H66","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q22,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H66","v":0},{"$f":"OFFSET('Distribution (CALC)'!R22,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H66","v":0},{"$f":"OFFSET('Distribution (CALC)'!S22,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H66","v":0},138905.51302224238,{"$f":"OFFSET('Distribution (CALC)'!O22,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N66","v":0},{"$f":"OFFSET('Distribution (CALC)'!P22,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N66","v":138906.49697959115},{"$f":"OFFSET('Distribution (CALC)'!Q22,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N66","v":0},{"$f":"OFFSET('Distribution (CALC)'!R22,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N66","v":0},{"$f":"OFFSET('Distribution (CALC)'!S22,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N66","v":0},138906.49697959115,{"$f":"OFFSET('Distribution (CALC)'!O22,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T66","v":0},{"$f":"OFFSET('Distribution (CALC)'!P22,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T66","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q22,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T66","v":138753.11303416468},{"$f":"OFFSET('Distribution (CALC)'!R22,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T66","v":0},{"$f":"OFFSET('Distribution (CALC)'!S22,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T66","v":0},138753.11303416468,{"$f":"OFFSET('Distribution (CALC)'!O22,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z66","v":0},{"$f":"OFFSET('Distribution (CALC)'!P22,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z66","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q22,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z66","v":0},{"$f":"OFFSET('Distribution (CALC)'!R22,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z66","v":138271.5130019162},{"$f":"OFFSET('Distribution (CALC)'!S22,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z66","v":0},138271.5130019162,{"$f":"OFFSET('Distribution (CALC)'!O22,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF66","v":0},{"$f":"OFFSET('Distribution (CALC)'!P22,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF66","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q22,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF66","v":0},{"$f":"OFFSET('Distribution (CALC)'!R22,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF66","v":0},{"$f":"OFFSET('Distribution (CALC)'!S22,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF66","v":138561.16509834502},138561.16509834502]
[null,2020,{"$f":"OFFSET('Distribution (CALC)'!O23,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H67","v":146092.34006944986},{"$f":"OFFSET('Distribution (CALC)'!P23,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H67","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q23,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H67","v":0},{"$f":"OFFSET('Distribution (CALC)'!R23,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H67","v":0},{"$f":"OFFSET('Distribution (CALC)'!S23,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H67","v":0},146092.34006944986,{"$f":"OFFSET('Distribution (CALC)'!O23,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N67","v":0},{"$f":"OFFSET('Distribution (CALC)'!P23,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N67","v":146093.40581400431},{"$f":"OFFSET('Distribution (CALC)'!Q23,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N67","v":0},{"$f":"OFFSET('Distribution (CALC)'!R23,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N67","v":0},{"$f":"OFFSET('Distribution (CALC)'!S23,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N67","v":0},146093.40581400431,{"$f":"OFFSET('Distribution (CALC)'!O23,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T67","v":0},{"$f":"OFFSET('Distribution (CALC)'!P23,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T67","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q23,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T67","v":145929.53396775742},{"$f":"OFFSET('Distribution (CALC)'!R23,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T67","v":0},{"$f":"OFFSET('Distribution (CALC)'!S23,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T67","v":0},145929.53396775742,{"$f":"OFFSET('Distribution (CALC)'!O23,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z67","v":0},{"$f":"OFFSET('Distribution (CALC)'!P23,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z67","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q23,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z67","v":0},{"$f":"OFFSET('Distribution (CALC)'!R23,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z67","v":145415.08179551319},{"$f":"OFFSET('Distribution (CALC)'!S23,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z67","v":0},145415.08179551319,{"$f":"OFFSET('Distribution (CALC)'!O23,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF67","v":0},{"$f":"OFFSET('Distribution (CALC)'!P23,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF67","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q23,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF67","v":0},{"$f":"OFFSET('Distribution (CALC)'!R23,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF67","v":0},{"$f":"OFFSET('Distribution (CALC)'!S23,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF67","v":145724.51367845581},145724.51367845581]
[null,2021,{"$f":"OFFSET('Distribution (CALC)'!O24,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H68","v":153400.37758741702},{"$f":"OFFSET('Distribution (CALC)'!P24,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H68","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q24,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H68","v":0},{"$f":"OFFSET('Distribution (CALC)'!R24,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H68","v":0},{"$f":"OFFSET('Distribution (CALC)'!S24,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H68","v":0},153400.37758741702,{"$f":"OFFSET('Distribution (CALC)'!O24,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N68","v":0},{"$f":"OFFSET('Distribution (CALC)'!P24,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N68","v":153401.59607631486},{"$f":"OFFSET('Distribution (CALC)'!Q24,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N68","v":0},{"$f":"OFFSET('Distribution (CALC)'!R24,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N68","v":0},{"$f":"OFFSET('Distribution (CALC)'!S24,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N68","v":0},153401.59607631486,{"$f":"OFFSET('Distribution (CALC)'!O24,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T68","v":0},{"$f":"OFFSET('Distribution (CALC)'!P24,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T68","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q24,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T68","v":153215.40185486438},{"$f":"OFFSET('Distribution (CALC)'!R24,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T68","v":0},{"$f":"OFFSET('Distribution (CALC)'!S24,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T68","v":0},153215.40185486438,{"$f":"OFFSET('Distribution (CALC)'!O24,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z68","v":0},{"$f":"OFFSET('Distribution (CALC)'!P24,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z68","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q24,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z68","v":0},{"$f":"OFFSET('Distribution (CALC)'!R24,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z68","v":152631.08331598827},{"$f":"OFFSET('Distribution (CALC)'!S24,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z68","v":0},152631.08331598827,{"$f":"OFFSET('Distribution (CALC)'!O24,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF68","v":0},{"$f":"OFFSET('Distribution (CALC)'!P24,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF68","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q24,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF68","v":0},{"$f":"OFFSET('Distribution (CALC)'!R24,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF68","v":0},{"$f":"OFFSET('Distribution (CALC)'!S24,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF68","v":152982.51817135478},152982.51817135478]
[null,2022,{"$f":"OFFSET('Distribution (CALC)'!O25,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H69","v":158855.88340421821},{"$f":"OFFSET('Distribution (CALC)'!P25,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H69","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q25,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H69","v":0},{"$f":"OFFSET('Distribution (CALC)'!R25,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H69","v":0},{"$f":"OFFSET('Distribution (CALC)'!S25,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H69","v":0},158855.88340421821,{"$f":"OFFSET('Distribution (CALC)'!O25,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N69","v":0},{"$f":"OFFSET('Distribution (CALC)'!P25,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N69","v":158857.33348660305},{"$f":"OFFSET('Distribution (CALC)'!Q25,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N69","v":0},{"$f":"OFFSET('Distribution (CALC)'!R25,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N69","v":0},{"$f":"OFFSET('Distribution (CALC)'!S25,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N69","v":0},158857.33348660305,{"$f":"OFFSET('Distribution (CALC)'!O25,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T69","v":0},{"$f":"OFFSET('Distribution (CALC)'!P25,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T69","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q25,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T69","v":158634.85183087346},{"$f":"OFFSET('Distribution (CALC)'!R25,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T69","v":0},{"$f":"OFFSET('Distribution (CALC)'!S25,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T69","v":0},158634.85183087346,{"$f":"OFFSET('Distribution (CALC)'!O25,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z69","v":0},{"$f":"OFFSET('Distribution (CALC)'!P25,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z69","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q25,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z69","v":0},{"$f":"OFFSET('Distribution (CALC)'!R25,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z69","v":157937.01318798022},{"$f":"OFFSET('Distribution (CALC)'!S25,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z69","v":0},157937.01318798022,{"$f":"OFFSET('Distribution (CALC)'!O25,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF69","v":0},{"$f":"OFFSET('Distribution (CALC)'!P25,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF69","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q25,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF69","v":0},{"$f":"OFFSET('Distribution (CALC)'!R25,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF69","v":0},{"$f":"OFFSET('Distribution (CALC)'!S25,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF69","v":158356.64407995736},158356.64407995736]
[null,2023,{"$f":"OFFSET('Distribution (CALC)'!O26,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H70","v":160744.31004759518},{"$f":"OFFSET('Distribution (CALC)'!P26,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H70","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q26,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H70","v":0},{"$f":"OFFSET('Distribution (CALC)'!R26,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H70","v":0},{"$f":"OFFSET('Distribution (CALC)'!S26,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H70","v":0},160744.31004759518,{"$f":"OFFSET('Distribution (CALC)'!O26,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N70","v":0},{"$f":"OFFSET('Distribution (CALC)'!P26,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N70","v":160746.0616246585},{"$f":"OFFSET('Distribution (CALC)'!Q26,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N70","v":0},{"$f":"OFFSET('Distribution (CALC)'!R26,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N70","v":0},{"$f":"OFFSET('Distribution (CALC)'!S26,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N70","v":0},160746.0616246585,{"$f":"OFFSET('Distribution (CALC)'!O26,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T70","v":0},{"$f":"OFFSET('Distribution (CALC)'!P26,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T70","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q26,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T70","v":160475.4316168059},{"$f":"OFFSET('Distribution (CALC)'!R26,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T70","v":0},{"$f":"OFFSET('Distribution (CALC)'!S26,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T70","v":0},160475.4316168059,{"$f":"OFFSET('Distribution (CALC)'!O26,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z70","v":0},{"$f":"OFFSET('Distribution (CALC)'!P26,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z70","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q26,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z70","v":0},{"$f":"OFFSET('Distribution (CALC)'!R26,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z70","v":159626.95976516657},{"$f":"OFFSET('Distribution (CALC)'!S26,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z70","v":0},159626.95976516657,{"$f":"OFFSET('Distribution (CALC)'!O26,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF70","v":0},{"$f":"OFFSET('Distribution (CALC)'!P26,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF70","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q26,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF70","v":0},{"$f":"OFFSET('Distribution (CALC)'!R26,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF70","v":0},{"$f":"OFFSET('Distribution (CALC)'!S26,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF70","v":160137.06917795414},160137.06917795414]
[null,2024,{"$f":"OFFSET('Distribution (CALC)'!O27,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H71","v":160095.99061642282},{"$f":"OFFSET('Distribution (CALC)'!P27,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H71","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q27,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H71","v":0},{"$f":"OFFSET('Distribution (CALC)'!R27,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H71","v":0},{"$f":"OFFSET('Distribution (CALC)'!S27,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H71","v":0},160095.99061642282,{"$f":"OFFSET('Distribution (CALC)'!O27,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N71","v":0},{"$f":"OFFSET('Distribution (CALC)'!P27,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N71","v":160098.08631489734},{"$f":"OFFSET('Distribution (CALC)'!Q27,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N71","v":0},{"$f":"OFFSET('Distribution (CALC)'!R27,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N71","v":0},{"$f":"OFFSET('Distribution (CALC)'!S27,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N71","v":0},160098.08631489734,{"$f":"OFFSET('Distribution (CALC)'!O27,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T71","v":0},{"$f":"OFFSET('Distribution (CALC)'!P27,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T71","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q27,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T71","v":159773.38916430707},{"$f":"OFFSET('Distribution (CALC)'!R27,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T71","v":0},{"$f":"OFFSET('Distribution (CALC)'!S27,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T71","v":0},159773.38916430707,{"$f":"OFFSET('Distribution (CALC)'!O27,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z71","v":0},{"$f":"OFFSET('Distribution (CALC)'!P27,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z71","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q27,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z71","v":0},{"$f":"OFFSET('Distribution (CALC)'!R27,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z71","v":158755.72782831089},{"$f":"OFFSET('Distribution (CALC)'!S27,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z71","v":0},158755.72782831089,{"$f":"OFFSET('Distribution (CALC)'!O27,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF71","v":0},{"$f":"OFFSET('Distribution (CALC)'!P27,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF71","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q27,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF71","v":0},{"$f":"OFFSET('Distribution (CALC)'!R27,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF71","v":0},{"$f":"OFFSET('Distribution (CALC)'!S27,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF71","v":159367.48244874607},159367.48244874607]
[null,2025,{"$f":"OFFSET('Distribution (CALC)'!O28,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H72","v":158218.60838617274},{"$f":"OFFSET('Distribution (CALC)'!P28,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H72","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q28,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H72","v":0},{"$f":"OFFSET('Distribution (CALC)'!R28,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H72","v":0},{"$f":"OFFSET('Distribution (CALC)'!S28,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H72","v":0},158218.60838617274,{"$f":"OFFSET('Distribution (CALC)'!O28,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N72","v":0},{"$f":"OFFSET('Distribution (CALC)'!P28,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N72","v":158220.8976317824},{"$f":"OFFSET('Distribution (CALC)'!Q28,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N72","v":0},{"$f":"OFFSET('Distribution (CALC)'!R28,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N72","v":0},{"$f":"OFFSET('Distribution (CALC)'!S28,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N72","v":0},158220.8976317824,{"$f":"OFFSET('Distribution (CALC)'!O28,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T72","v":0},{"$f":"OFFSET('Distribution (CALC)'!P28,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T72","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q28,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T72","v":157867.37623380023},{"$f":"OFFSET('Distribution (CALC)'!R28,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T72","v":0},{"$f":"OFFSET('Distribution (CALC)'!S28,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T72","v":0},157867.37623380023,{"$f":"OFFSET('Distribution (CALC)'!O28,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z72","v":0},{"$f":"OFFSET('Distribution (CALC)'!P28,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z72","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q28,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z72","v":0},{"$f":"OFFSET('Distribution (CALC)'!R28,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z72","v":156759.49794239091},{"$f":"OFFSET('Distribution (CALC)'!S28,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z72","v":0},156759.49794239091,{"$f":"OFFSET('Distribution (CALC)'!O28,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF72","v":0},{"$f":"OFFSET('Distribution (CALC)'!P28,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF72","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q28,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF72","v":0},{"$f":"OFFSET('Distribution (CALC)'!R28,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF72","v":0},{"$f":"OFFSET('Distribution (CALC)'!S28,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF72","v":157425.48094030964},157425.48094030964]
[null,2026,{"$f":"OFFSET('Distribution (CALC)'!O29,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H73","v":155317.59332970672},{"$f":"OFFSET('Distribution (CALC)'!P29,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H73","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q29,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H73","v":0},{"$f":"OFFSET('Distribution (CALC)'!R29,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H73","v":0},{"$f":"OFFSET('Distribution (CALC)'!S29,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H73","v":0},155317.59332970672,{"$f":"OFFSET('Distribution (CALC)'!O29,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N73","v":0},{"$f":"OFFSET('Distribution (CALC)'!P29,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N73","v":155319.8714758273},{"$f":"OFFSET('Distribution (CALC)'!Q29,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N73","v":0},{"$f":"OFFSET('Distribution (CALC)'!R29,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N73","v":0},{"$f":"OFFSET('Distribution (CALC)'!S29,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N73","v":0},155319.8714758273,{"$f":"OFFSET('Distribution (CALC)'!O29,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T73","v":0},{"$f":"OFFSET('Distribution (CALC)'!P29,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T73","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q29,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T73","v":154973.01754103243},{"$f":"OFFSET('Distribution (CALC)'!R29,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T73","v":0},{"$f":"OFFSET('Distribution (CALC)'!S29,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T73","v":0},154973.01754103243,{"$f":"OFFSET('Distribution (CALC)'!O29,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z73","v":0},{"$f":"OFFSET('Distribution (CALC)'!P29,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z73","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q29,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z73","v":0},{"$f":"OFFSET('Distribution (CALC)'!R29,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z73","v":153885.93582086315},{"$f":"OFFSET('Distribution (CALC)'!S29,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z73","v":0},153885.93582086315,{"$f":"OFFSET('Distribution (CALC)'!O29,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF73","v":0},{"$f":"OFFSET('Distribution (CALC)'!P29,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF73","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q29,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF73","v":0},{"$f":"OFFSET('Distribution (CALC)'!R29,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF73","v":0},{"$f":"OFFSET('Distribution (CALC)'!S29,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF73","v":154539.51372445122},154539.51372445122]
[null,2027,{"$f":"OFFSET('Distribution (CALC)'!O30,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H74","v":152916.02208779953},{"$f":"OFFSET('Distribution (CALC)'!P30,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H74","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q30,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H74","v":0},{"$f":"OFFSET('Distribution (CALC)'!R30,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H74","v":0},{"$f":"OFFSET('Distribution (CALC)'!S30,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H74","v":0},152916.02208779953,{"$f":"OFFSET('Distribution (CALC)'!O30,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N74","v":0},{"$f":"OFFSET('Distribution (CALC)'!P30,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N74","v":152918.18610951514},{"$f":"OFFSET('Distribution (CALC)'!Q30,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N74","v":0},{"$f":"OFFSET('Distribution (CALC)'!R30,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N74","v":0},{"$f":"OFFSET('Distribution (CALC)'!S30,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N74","v":0},152918.18610951514,{"$f":"OFFSET('Distribution (CALC)'!O30,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T74","v":0},{"$f":"OFFSET('Distribution (CALC)'!P30,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T74","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q30,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T74","v":152595.45077801743},{"$f":"OFFSET('Distribution (CALC)'!R30,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T74","v":0},{"$f":"OFFSET('Distribution (CALC)'!S30,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T74","v":0},152595.45077801743,{"$f":"OFFSET('Distribution (CALC)'!O30,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z74","v":0},{"$f":"OFFSET('Distribution (CALC)'!P30,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z74","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q30,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z74","v":0},{"$f":"OFFSET('Distribution (CALC)'!R30,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z74","v":151583.76907117522},{"$f":"OFFSET('Distribution (CALC)'!S30,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z74","v":0},151583.76907117522,{"$f":"OFFSET('Distribution (CALC)'!O30,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF74","v":0},{"$f":"OFFSET('Distribution (CALC)'!P30,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF74","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q30,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF74","v":0},{"$f":"OFFSET('Distribution (CALC)'!R30,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF74","v":0},{"$f":"OFFSET('Distribution (CALC)'!S30,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF74","v":152192.15811209031},152192.15811209031]
[null,2028,{"$f":"OFFSET('Distribution (CALC)'!O31,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H75","v":152311.59127572092},{"$f":"OFFSET('Distribution (CALC)'!P31,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H75","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q31,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H75","v":0},{"$f":"OFFSET('Distribution (CALC)'!R31,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H75","v":0},{"$f":"OFFSET('Distribution (CALC)'!S31,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H75","v":0},152311.59127572092,{"$f":"OFFSET('Distribution (CALC)'!O31,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N75","v":0},{"$f":"OFFSET('Distribution (CALC)'!P31,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N75","v":152313.68235128172},{"$f":"OFFSET('Distribution (CALC)'!Q31,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N75","v":0},{"$f":"OFFSET('Distribution (CALC)'!R31,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N75","v":0},{"$f":"OFFSET('Distribution (CALC)'!S31,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N75","v":0},152313.68235128172,{"$f":"OFFSET('Distribution (CALC)'!O31,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T75","v":0},{"$f":"OFFSET('Distribution (CALC)'!P31,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T75","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q31,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T75","v":152008.0911260953},{"$f":"OFFSET('Distribution (CALC)'!R31,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T75","v":0},{"$f":"OFFSET('Distribution (CALC)'!S31,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T75","v":0},152008.0911260953,{"$f":"OFFSET('Distribution (CALC)'!O31,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z75","v":0},{"$f":"OFFSET('Distribution (CALC)'!P31,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z75","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q31,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z75","v":0},{"$f":"OFFSET('Distribution (CALC)'!R31,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z75","v":151050.01650865917},{"$f":"OFFSET('Distribution (CALC)'!S31,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z75","v":0},151050.01650865917,{"$f":"OFFSET('Distribution (CALC)'!O31,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF75","v":0},{"$f":"OFFSET('Distribution (CALC)'!P31,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF75","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q31,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF75","v":0},{"$f":"OFFSET('Distribution (CALC)'!R31,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF75","v":0},{"$f":"OFFSET('Distribution (CALC)'!S31,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF75","v":151626.29568611109},151626.29568611109]
[null,2029,{"$f":"OFFSET('Distribution (CALC)'!O32,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H76","v":154534.60808756185},{"$f":"OFFSET('Distribution (CALC)'!P32,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H76","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q32,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H76","v":0},{"$f":"OFFSET('Distribution (CALC)'!R32,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H76","v":0},{"$f":"OFFSET('Distribution (CALC)'!S32,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H76","v":0},154534.60808756185,{"$f":"OFFSET('Distribution (CALC)'!O32,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N76","v":0},{"$f":"OFFSET('Distribution (CALC)'!P32,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N76","v":154536.73526326419},{"$f":"OFFSET('Distribution (CALC)'!Q32,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N76","v":0},{"$f":"OFFSET('Distribution (CALC)'!R32,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N76","v":0},{"$f":"OFFSET('Distribution (CALC)'!S32,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N76","v":0},154536.73526326419,{"$f":"OFFSET('Distribution (CALC)'!O32,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T76","v":0},{"$f":"OFFSET('Distribution (CALC)'!P32,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T76","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q32,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T76","v":154231.70434628543},{"$f":"OFFSET('Distribution (CALC)'!R32,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T76","v":0},{"$f":"OFFSET('Distribution (CALC)'!S32,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T76","v":0},154231.70434628543,{"$f":"OFFSET('Distribution (CALC)'!O32,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z76","v":0},{"$f":"OFFSET('Distribution (CALC)'!P32,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z76","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q32,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z76","v":0},{"$f":"OFFSET('Distribution (CALC)'!R32,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z76","v":153275.36319028065},{"$f":"OFFSET('Distribution (CALC)'!S32,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z76","v":0},153275.36319028065,{"$f":"OFFSET('Distribution (CALC)'!O32,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF76","v":0},{"$f":"OFFSET('Distribution (CALC)'!P32,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF76","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q32,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF76","v":0},{"$f":"OFFSET('Distribution (CALC)'!R32,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF76","v":0},{"$f":"OFFSET('Distribution (CALC)'!S32,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF76","v":153850.70166394458},153850.70166394458]
[null,2030,{"$f":"OFFSET('Distribution (CALC)'!O33,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H77","v":158883.26574826436},{"$f":"OFFSET('Distribution (CALC)'!P33,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H77","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q33,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H77","v":0},{"$f":"OFFSET('Distribution (CALC)'!R33,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H77","v":0},{"$f":"OFFSET('Distribution (CALC)'!S33,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H77","v":0},158883.26574826436,{"$f":"OFFSET('Distribution (CALC)'!O33,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N77","v":0},{"$f":"OFFSET('Distribution (CALC)'!P33,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N77","v":158885.52613373837},{"$f":"OFFSET('Distribution (CALC)'!Q33,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N77","v":0},{"$f":"OFFSET('Distribution (CALC)'!R33,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N77","v":0},{"$f":"OFFSET('Distribution (CALC)'!S33,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N77","v":0},158885.52613373837,{"$f":"OFFSET('Distribution (CALC)'!O33,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T77","v":0},{"$f":"OFFSET('Distribution (CALC)'!P33,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T77","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q33,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T77","v":158565.23628682838},{"$f":"OFFSET('Distribution (CALC)'!R33,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T77","v":0},{"$f":"OFFSET('Distribution (CALC)'!S33,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T77","v":0},158565.23628682838,{"$f":"OFFSET('Distribution (CALC)'!O33,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z77","v":0},{"$f":"OFFSET('Distribution (CALC)'!P33,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z77","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q33,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z77","v":0},{"$f":"OFFSET('Distribution (CALC)'!R33,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z77","v":157561.19379494031},{"$f":"OFFSET('Distribution (CALC)'!S33,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z77","v":0},157561.19379494031,{"$f":"OFFSET('Distribution (CALC)'!O33,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF77","v":0},{"$f":"OFFSET('Distribution (CALC)'!P33,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF77","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q33,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF77","v":0},{"$f":"OFFSET('Distribution (CALC)'!R33,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF77","v":0},{"$f":"OFFSET('Distribution (CALC)'!S33,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF77","v":158165.2697029096},158165.2697029096]
[null,2031,{"$f":"OFFSET('Distribution (CALC)'!O34,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H78","v":162840.25936717782},{"$f":"OFFSET('Distribution (CALC)'!P34,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H78","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q34,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H78","v":0},{"$f":"OFFSET('Distribution (CALC)'!R34,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H78","v":0},{"$f":"OFFSET('Distribution (CALC)'!S34,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H78","v":0},162840.25936717782,{"$f":"OFFSET('Distribution (CALC)'!O34,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N78","v":0},{"$f":"OFFSET('Distribution (CALC)'!P34,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N78","v":162842.72594228463},{"$f":"OFFSET('Distribution (CALC)'!Q34,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N78","v":0},{"$f":"OFFSET('Distribution (CALC)'!R34,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N78","v":0},{"$f":"OFFSET('Distribution (CALC)'!S34,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N78","v":0},162842.72594228463,{"$f":"OFFSET('Distribution (CALC)'!O34,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T78","v":0},{"$f":"OFFSET('Distribution (CALC)'!P34,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T78","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q34,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T78","v":162495.63673921255},{"$f":"OFFSET('Distribution (CALC)'!R34,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T78","v":0},{"$f":"OFFSET('Distribution (CALC)'!S34,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T78","v":0},162495.63673921255,{"$f":"OFFSET('Distribution (CALC)'!O34,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z78","v":0},{"$f":"OFFSET('Distribution (CALC)'!P34,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z78","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q34,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z78","v":0},{"$f":"OFFSET('Distribution (CALC)'!R34,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z78","v":161407.86063322789},{"$f":"OFFSET('Distribution (CALC)'!S34,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z78","v":0},161407.86063322789,{"$f":"OFFSET('Distribution (CALC)'!O34,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF78","v":0},{"$f":"OFFSET('Distribution (CALC)'!P34,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF78","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q34,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF78","v":0},{"$f":"OFFSET('Distribution (CALC)'!R34,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF78","v":0},{"$f":"OFFSET('Distribution (CALC)'!S34,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF78","v":162062.30532291604},162062.30532291604]
[null,2032,{"$f":"OFFSET('Distribution (CALC)'!O35,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H79","v":165732.65902338061},{"$f":"OFFSET('Distribution (CALC)'!P35,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H79","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q35,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H79","v":0},{"$f":"OFFSET('Distribution (CALC)'!R35,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H79","v":0},{"$f":"OFFSET('Distribution (CALC)'!S35,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H79","v":0},165732.65902338061,{"$f":"OFFSET('Distribution (CALC)'!O35,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N79","v":0},{"$f":"OFFSET('Distribution (CALC)'!P35,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N79","v":165735.36937141742},{"$f":"OFFSET('Distribution (CALC)'!Q35,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N79","v":0},{"$f":"OFFSET('Distribution (CALC)'!R35,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N79","v":0},{"$f":"OFFSET('Distribution (CALC)'!S35,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N79","v":0},165735.36937141742,{"$f":"OFFSET('Distribution (CALC)'!O35,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T79","v":0},{"$f":"OFFSET('Distribution (CALC)'!P35,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T79","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q35,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T79","v":165354.96595445805},{"$f":"OFFSET('Distribution (CALC)'!R35,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T79","v":0},{"$f":"OFFSET('Distribution (CALC)'!S35,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T79","v":0},165354.96595445805,{"$f":"OFFSET('Distribution (CALC)'!O35,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z79","v":0},{"$f":"OFFSET('Distribution (CALC)'!P35,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z79","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q35,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z79","v":0},{"$f":"OFFSET('Distribution (CALC)'!R35,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z79","v":164163.15441354693},{"$f":"OFFSET('Distribution (CALC)'!S35,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z79","v":0},164163.15441354693,{"$f":"OFFSET('Distribution (CALC)'!O35,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF79","v":0},{"$f":"OFFSET('Distribution (CALC)'!P35,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF79","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q35,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF79","v":0},{"$f":"OFFSET('Distribution (CALC)'!R35,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF79","v":0},{"$f":"OFFSET('Distribution (CALC)'!S35,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF79","v":164880.1395818069},164880.1395818069]
[null,2033,{"$f":"OFFSET('Distribution (CALC)'!O36,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H80","v":167602.9363935001},{"$f":"OFFSET('Distribution (CALC)'!P36,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H80","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q36,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H80","v":0},{"$f":"OFFSET('Distribution (CALC)'!R36,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H80","v":0},{"$f":"OFFSET('Distribution (CALC)'!S36,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H80","v":0},167602.9363935001,{"$f":"OFFSET('Distribution (CALC)'!O36,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N80","v":0},{"$f":"OFFSET('Distribution (CALC)'!P36,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N80","v":167605.88907604635},{"$f":"OFFSET('Distribution (CALC)'!Q36,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N80","v":0},{"$f":"OFFSET('Distribution (CALC)'!R36,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N80","v":0},{"$f":"OFFSET('Distribution (CALC)'!S36,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N80","v":0},167605.88907604635,{"$f":"OFFSET('Distribution (CALC)'!O36,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T80","v":0},{"$f":"OFFSET('Distribution (CALC)'!P36,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T80","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q36,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T80","v":167191.4250064308},{"$f":"OFFSET('Distribution (CALC)'!R36,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T80","v":0},{"$f":"OFFSET('Distribution (CALC)'!S36,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T80","v":0},167191.4250064308,{"$f":"OFFSET('Distribution (CALC)'!O36,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z80","v":0},{"$f":"OFFSET('Distribution (CALC)'!P36,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z80","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q36,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z80","v":0},{"$f":"OFFSET('Distribution (CALC)'!R36,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z80","v":165893.28931801749},{"$f":"OFFSET('Distribution (CALC)'!S36,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z80","v":0},165893.28931801749,{"$f":"OFFSET('Distribution (CALC)'!O36,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF80","v":0},{"$f":"OFFSET('Distribution (CALC)'!P36,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF80","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q36,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF80","v":0},{"$f":"OFFSET('Distribution (CALC)'!R36,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF80","v":0},{"$f":"OFFSET('Distribution (CALC)'!S36,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF80","v":166674.16608898662},166674.16608898662]
[null,2034,{"$f":"OFFSET('Distribution (CALC)'!O37,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H81","v":167860.00674574045},{"$f":"OFFSET('Distribution (CALC)'!P37,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H81","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q37,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H81","v":0},{"$f":"OFFSET('Distribution (CALC)'!R37,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H81","v":0},{"$f":"OFFSET('Distribution (CALC)'!S37,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H81","v":0},167860.00674574045,{"$f":"OFFSET('Distribution (CALC)'!O37,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N81","v":0},{"$f":"OFFSET('Distribution (CALC)'!P37,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N81","v":167863.17312996101},{"$f":"OFFSET('Distribution (CALC)'!Q37,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N81","v":0},{"$f":"OFFSET('Distribution (CALC)'!R37,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N81","v":0},{"$f":"OFFSET('Distribution (CALC)'!S37,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N81","v":0},167863.17312996101,{"$f":"OFFSET('Distribution (CALC)'!O37,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T81","v":0},{"$f":"OFFSET('Distribution (CALC)'!P37,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T81","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q37,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T81","v":167420.15369731508},{"$f":"OFFSET('Distribution (CALC)'!R37,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T81","v":0},{"$f":"OFFSET('Distribution (CALC)'!S37,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T81","v":0},167420.15369731508,{"$f":"OFFSET('Distribution (CALC)'!O37,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z81","v":0},{"$f":"OFFSET('Distribution (CALC)'!P37,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z81","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q37,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z81","v":0},{"$f":"OFFSET('Distribution (CALC)'!R37,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z81","v":166032.86985889144},{"$f":"OFFSET('Distribution (CALC)'!S37,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z81","v":0},166032.86985889144,{"$f":"OFFSET('Distribution (CALC)'!O37,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF81","v":0},{"$f":"OFFSET('Distribution (CALC)'!P37,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF81","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q37,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF81","v":0},{"$f":"OFFSET('Distribution (CALC)'!R37,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF81","v":0},{"$f":"OFFSET('Distribution (CALC)'!S37,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF81","v":166867.34429888011},166867.34429888011]
[null,2035,{"$f":"OFFSET('Distribution (CALC)'!O38,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H82","v":166802.10658869162},{"$f":"OFFSET('Distribution (CALC)'!P38,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H82","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q38,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H82","v":0},{"$f":"OFFSET('Distribution (CALC)'!R38,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H82","v":0},{"$f":"OFFSET('Distribution (CALC)'!S38,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H82","v":0},166802.10658869162,{"$f":"OFFSET('Distribution (CALC)'!O38,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N82","v":0},{"$f":"OFFSET('Distribution (CALC)'!P38,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N82","v":166805.41569581098},{"$f":"OFFSET('Distribution (CALC)'!Q38,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N82","v":0},{"$f":"OFFSET('Distribution (CALC)'!R38,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N82","v":0},{"$f":"OFFSET('Distribution (CALC)'!S38,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N82","v":0},166805.41569581098,{"$f":"OFFSET('Distribution (CALC)'!O38,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T82","v":0},{"$f":"OFFSET('Distribution (CALC)'!P38,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T82","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q38,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T82","v":166345.72745496221},{"$f":"OFFSET('Distribution (CALC)'!R38,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T82","v":0},{"$f":"OFFSET('Distribution (CALC)'!S38,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T82","v":0},166345.72745496221,{"$f":"OFFSET('Distribution (CALC)'!O38,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z82","v":0},{"$f":"OFFSET('Distribution (CALC)'!P38,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z82","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q38,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z82","v":0},{"$f":"OFFSET('Distribution (CALC)'!R38,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z82","v":164906.38198936835},{"$f":"OFFSET('Distribution (CALC)'!S38,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z82","v":0},164906.38198936835,{"$f":"OFFSET('Distribution (CALC)'!O38,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF82","v":0},{"$f":"OFFSET('Distribution (CALC)'!P38,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF82","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q38,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF82","v":0},{"$f":"OFFSET('Distribution (CALC)'!R38,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF82","v":0},{"$f":"OFFSET('Distribution (CALC)'!S38,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF82","v":165772.20487834889},165772.20487834889]
[null,2036,{"$f":"OFFSET('Distribution (CALC)'!O39,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H83","v":165522.66008134224},{"$f":"OFFSET('Distribution (CALC)'!P39,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H83","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q39,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H83","v":0},{"$f":"OFFSET('Distribution (CALC)'!R39,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H83","v":0},{"$f":"OFFSET('Distribution (CALC)'!S39,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H83","v":0},165522.66008134224,{"$f":"OFFSET('Distribution (CALC)'!O39,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N83","v":0},{"$f":"OFFSET('Distribution (CALC)'!P39,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N83","v":165526.03776049582},{"$f":"OFFSET('Distribution (CALC)'!Q39,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N83","v":0},{"$f":"OFFSET('Distribution (CALC)'!R39,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N83","v":0},{"$f":"OFFSET('Distribution (CALC)'!S39,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N83","v":0},165526.03776049582,{"$f":"OFFSET('Distribution (CALC)'!O39,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T83","v":0},{"$f":"OFFSET('Distribution (CALC)'!P39,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T83","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q39,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T83","v":165062.44264378052},{"$f":"OFFSET('Distribution (CALC)'!R39,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T83","v":0},{"$f":"OFFSET('Distribution (CALC)'!S39,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T83","v":0},165062.44264378052,{"$f":"OFFSET('Distribution (CALC)'!O39,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z83","v":0},{"$f":"OFFSET('Distribution (CALC)'!P39,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z83","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q39,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z83","v":0},{"$f":"OFFSET('Distribution (CALC)'!R39,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z83","v":163610.83833620485},{"$f":"OFFSET('Distribution (CALC)'!S39,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z83","v":0},163610.83833620485,{"$f":"OFFSET('Distribution (CALC)'!O39,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF83","v":0},{"$f":"OFFSET('Distribution (CALC)'!P39,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF83","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q39,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF83","v":0},{"$f":"OFFSET('Distribution (CALC)'!R39,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF83","v":0},{"$f":"OFFSET('Distribution (CALC)'!S39,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF83","v":164484.13874725101},164484.13874725101]
[null,2037,{"$f":"OFFSET('Distribution (CALC)'!O40,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H84","v":164865.763568141},{"$f":"OFFSET('Distribution (CALC)'!P40,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H84","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q40,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H84","v":0},{"$f":"OFFSET('Distribution (CALC)'!R40,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H84","v":0},{"$f":"OFFSET('Distribution (CALC)'!S40,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H84","v":0},164865.763568141,{"$f":"OFFSET('Distribution (CALC)'!O40,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N84","v":0},{"$f":"OFFSET('Distribution (CALC)'!P40,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N84","v":164869.16935165881},{"$f":"OFFSET('Distribution (CALC)'!Q40,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N84","v":0},{"$f":"OFFSET('Distribution (CALC)'!R40,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N84","v":0},{"$f":"OFFSET('Distribution (CALC)'!S40,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N84","v":0},164869.16935165881,{"$f":"OFFSET('Distribution (CALC)'!O40,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T84","v":0},{"$f":"OFFSET('Distribution (CALC)'!P40,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T84","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q40,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T84","v":164409.18912000011},{"$f":"OFFSET('Distribution (CALC)'!R40,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T84","v":0},{"$f":"OFFSET('Distribution (CALC)'!S40,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T84","v":0},164409.18912000011,{"$f":"OFFSET('Distribution (CALC)'!O40,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z84","v":0},{"$f":"OFFSET('Distribution (CALC)'!P40,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z84","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q40,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z84","v":0},{"$f":"OFFSET('Distribution (CALC)'!R40,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z84","v":162968.77865825713},{"$f":"OFFSET('Distribution (CALC)'!S40,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z84","v":0},162968.77865825713,{"$f":"OFFSET('Distribution (CALC)'!O40,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF84","v":0},{"$f":"OFFSET('Distribution (CALC)'!P40,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF84","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q40,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF84","v":0},{"$f":"OFFSET('Distribution (CALC)'!R40,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF84","v":0},{"$f":"OFFSET('Distribution (CALC)'!S40,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF84","v":163835.50049403877},163835.50049403877]
[null,2038,{"$f":"OFFSET('Distribution (CALC)'!O41,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H85","v":165321.23651941214},{"$f":"OFFSET('Distribution (CALC)'!P41,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H85","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q41,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H85","v":0},{"$f":"OFFSET('Distribution (CALC)'!R41,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H85","v":0},{"$f":"OFFSET('Distribution (CALC)'!S41,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H85","v":0},165321.23651941214,{"$f":"OFFSET('Distribution (CALC)'!O41,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N85","v":0},{"$f":"OFFSET('Distribution (CALC)'!P41,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N85","v":165324.6835594216},{"$f":"OFFSET('Distribution (CALC)'!Q41,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N85","v":0},{"$f":"OFFSET('Distribution (CALC)'!R41,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N85","v":0},{"$f":"OFFSET('Distribution (CALC)'!S41,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N85","v":0},165324.6835594216,{"$f":"OFFSET('Distribution (CALC)'!O41,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T85","v":0},{"$f":"OFFSET('Distribution (CALC)'!P41,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T85","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q41,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T85","v":164867.14230053857},{"$f":"OFFSET('Distribution (CALC)'!R41,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T85","v":0},{"$f":"OFFSET('Distribution (CALC)'!S41,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T85","v":0},164867.14230053857,{"$f":"OFFSET('Distribution (CALC)'!O41,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z85","v":0},{"$f":"OFFSET('Distribution (CALC)'!P41,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z85","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q41,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z85","v":0},{"$f":"OFFSET('Distribution (CALC)'!R41,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z85","v":163434.25414669231},{"$f":"OFFSET('Distribution (CALC)'!S41,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z85","v":0},163434.25414669231,{"$f":"OFFSET('Distribution (CALC)'!O41,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF85","v":0},{"$f":"OFFSET('Distribution (CALC)'!P41,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF85","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q41,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF85","v":0},{"$f":"OFFSET('Distribution (CALC)'!R41,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF85","v":0},{"$f":"OFFSET('Distribution (CALC)'!S41,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF85","v":164296.61556019928},164296.61556019928]
[null,2039,{"$f":"OFFSET('Distribution (CALC)'!O42,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H86","v":167016.92195237675},{"$f":"OFFSET('Distribution (CALC)'!P42,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H86","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q42,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H86","v":0},{"$f":"OFFSET('Distribution (CALC)'!R42,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H86","v":0},{"$f":"OFFSET('Distribution (CALC)'!S42,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H86","v":0},167016.92195237675,{"$f":"OFFSET('Distribution (CALC)'!O42,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N86","v":0},{"$f":"OFFSET('Distribution (CALC)'!P42,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N86","v":167020.4659448638},{"$f":"OFFSET('Distribution (CALC)'!Q42,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N86","v":0},{"$f":"OFFSET('Distribution (CALC)'!R42,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N86","v":0},{"$f":"OFFSET('Distribution (CALC)'!S42,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N86","v":0},167020.4659448638,{"$f":"OFFSET('Distribution (CALC)'!O42,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T86","v":0},{"$f":"OFFSET('Distribution (CALC)'!P42,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T86","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q42,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T86","v":166557.19365815187},{"$f":"OFFSET('Distribution (CALC)'!R42,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T86","v":0},{"$f":"OFFSET('Distribution (CALC)'!S42,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T86","v":0},166557.19365815187,{"$f":"OFFSET('Distribution (CALC)'!O42,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z86","v":0},{"$f":"OFFSET('Distribution (CALC)'!P42,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z86","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q42,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z86","v":0},{"$f":"OFFSET('Distribution (CALC)'!R42,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z86","v":165106.35358888269},{"$f":"OFFSET('Distribution (CALC)'!S42,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z86","v":0},165106.35358888269,{"$f":"OFFSET('Distribution (CALC)'!O42,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF86","v":0},{"$f":"OFFSET('Distribution (CALC)'!P42,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF86","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q42,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF86","v":0},{"$f":"OFFSET('Distribution (CALC)'!R42,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF86","v":0},{"$f":"OFFSET('Distribution (CALC)'!S42,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF86","v":165979.6510458363},165979.6510458363]
[null,2040,{"$f":"OFFSET('Distribution (CALC)'!O43,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H87","v":169573.68529228892},{"$f":"OFFSET('Distribution (CALC)'!P43,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H87","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q43,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H87","v":0},{"$f":"OFFSET('Distribution (CALC)'!R43,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H87","v":0},{"$f":"OFFSET('Distribution (CALC)'!S43,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H87","v":0},169573.68529228892,{"$f":"OFFSET('Distribution (CALC)'!O43,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N87","v":0},{"$f":"OFFSET('Distribution (CALC)'!P43,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N87","v":169577.39369857614},{"$f":"OFFSET('Distribution (CALC)'!Q43,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N87","v":0},{"$f":"OFFSET('Distribution (CALC)'!R43,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N87","v":0},{"$f":"OFFSET('Distribution (CALC)'!S43,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N87","v":0},169577.39369857614,{"$f":"OFFSET('Distribution (CALC)'!O43,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T87","v":0},{"$f":"OFFSET('Distribution (CALC)'!P43,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T87","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q43,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T87","v":169098.07985951778},{"$f":"OFFSET('Distribution (CALC)'!R43,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T87","v":0},{"$f":"OFFSET('Distribution (CALC)'!S43,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T87","v":0},169098.07985951778,{"$f":"OFFSET('Distribution (CALC)'!O43,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z87","v":0},{"$f":"OFFSET('Distribution (CALC)'!P43,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z87","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q43,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z87","v":0},{"$f":"OFFSET('Distribution (CALC)'!R43,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z87","v":167597.1549913254},{"$f":"OFFSET('Distribution (CALC)'!S43,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z87","v":0},167597.1549913254,{"$f":"OFFSET('Distribution (CALC)'!O43,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF87","v":0},{"$f":"OFFSET('Distribution (CALC)'!P43,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF87","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q43,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF87","v":0},{"$f":"OFFSET('Distribution (CALC)'!R43,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF87","v":0},{"$f":"OFFSET('Distribution (CALC)'!S43,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF87","v":168500.67344752967},168500.67344752967]
[null,2041,{"$f":"OFFSET('Distribution (CALC)'!O44,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H88","v":172287.15972923106},{"$f":"OFFSET('Distribution (CALC)'!P44,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H88","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q44,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H88","v":0},{"$f":"OFFSET('Distribution (CALC)'!R44,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H88","v":0},{"$f":"OFFSET('Distribution (CALC)'!S44,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H88","v":0},172287.15972923106,{"$f":"OFFSET('Distribution (CALC)'!O44,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N88","v":0},{"$f":"OFFSET('Distribution (CALC)'!P44,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N88","v":172291.08355948707},{"$f":"OFFSET('Distribution (CALC)'!Q44,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N88","v":0},{"$f":"OFFSET('Distribution (CALC)'!R44,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N88","v":0},{"$f":"OFFSET('Distribution (CALC)'!S44,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N88","v":0},172291.08355948707,{"$f":"OFFSET('Distribution (CALC)'!O44,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T88","v":0},{"$f":"OFFSET('Distribution (CALC)'!P44,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T88","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q44,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T88","v":171787.70145113501},{"$f":"OFFSET('Distribution (CALC)'!R44,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T88","v":0},{"$f":"OFFSET('Distribution (CALC)'!S44,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T88","v":0},171787.70145113501,{"$f":"OFFSET('Distribution (CALC)'!O44,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z88","v":0},{"$f":"OFFSET('Distribution (CALC)'!P44,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z88","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q44,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z88","v":0},{"$f":"OFFSET('Distribution (CALC)'!R44,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z88","v":170211.69755547517},{"$f":"OFFSET('Distribution (CALC)'!S44,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z88","v":0},170211.69755547517,{"$f":"OFFSET('Distribution (CALC)'!O44,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF88","v":0},{"$f":"OFFSET('Distribution (CALC)'!P44,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF88","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q44,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF88","v":0},{"$f":"OFFSET('Distribution (CALC)'!R44,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF88","v":0},{"$f":"OFFSET('Distribution (CALC)'!S44,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF88","v":171160.42996594383},171160.42996594383]
[null,2042,{"$f":"OFFSET('Distribution (CALC)'!O45,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H89","v":174487.03244540445},{"$f":"OFFSET('Distribution (CALC)'!P45,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H89","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q45,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H89","v":0},{"$f":"OFFSET('Distribution (CALC)'!R45,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H89","v":0},{"$f":"OFFSET('Distribution (CALC)'!S45,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H89","v":0},174487.03244540445,{"$f":"OFFSET('Distribution (CALC)'!O45,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N89","v":0},{"$f":"OFFSET('Distribution (CALC)'!P45,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N89","v":174491.19254696215},{"$f":"OFFSET('Distribution (CALC)'!Q45,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N89","v":0},{"$f":"OFFSET('Distribution (CALC)'!R45,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N89","v":0},{"$f":"OFFSET('Distribution (CALC)'!S45,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N89","v":0},174491.19254696215,{"$f":"OFFSET('Distribution (CALC)'!O45,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T89","v":0},{"$f":"OFFSET('Distribution (CALC)'!P45,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T89","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q45,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T89","v":173960.24050835773},{"$f":"OFFSET('Distribution (CALC)'!R45,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T89","v":0},{"$f":"OFFSET('Distribution (CALC)'!S45,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T89","v":0},173960.24050835773,{"$f":"OFFSET('Distribution (CALC)'!O45,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z89","v":0},{"$f":"OFFSET('Distribution (CALC)'!P45,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z89","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q45,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z89","v":0},{"$f":"OFFSET('Distribution (CALC)'!R45,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z89","v":172298.27765330955},{"$f":"OFFSET('Distribution (CALC)'!S45,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z89","v":0},172298.27765330955,{"$f":"OFFSET('Distribution (CALC)'!O45,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF89","v":0},{"$f":"OFFSET('Distribution (CALC)'!P45,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF89","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q45,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF89","v":0},{"$f":"OFFSET('Distribution (CALC)'!R45,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF89","v":0},{"$f":"OFFSET('Distribution (CALC)'!S45,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF89","v":173298.74249627703},173298.74249627703]
[null,2043,{"$f":"OFFSET('Distribution (CALC)'!O46,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H90","v":175816.07270938763},{"$f":"OFFSET('Distribution (CALC)'!P46,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H90","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q46,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H90","v":0},{"$f":"OFFSET('Distribution (CALC)'!R46,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H90","v":0},{"$f":"OFFSET('Distribution (CALC)'!S46,MATCH('Microwave Shipments (CALC)'!$C$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$H90","v":0},175816.07270938763,{"$f":"OFFSET('Distribution (CALC)'!O46,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N90","v":0},{"$f":"OFFSET('Distribution (CALC)'!P46,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N90","v":175820.45942234583},{"$f":"OFFSET('Distribution (CALC)'!Q46,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N90","v":0},{"$f":"OFFSET('Distribution (CALC)'!R46,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N90","v":0},{"$f":"OFFSET('Distribution (CALC)'!S46,MATCH('Microwave Shipments (CALC)'!$I$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$N90","v":0},175820.45942234583,{"$f":"OFFSET('Distribution (CALC)'!O46,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T90","v":0},{"$f":"OFFSET('Distribution (CALC)'!P46,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T90","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q46,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T90","v":175263.24753944707},{"$f":"OFFSET('Distribution (CALC)'!R46,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T90","v":0},{"$f":"OFFSET('Distribution (CALC)'!S46,MATCH('Microwave Shipments (CALC)'!$O$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$T90","v":0},175263.24753944707,{"$f":"OFFSET('Distribution (CALC)'!O46,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z90","v":0},{"$f":"OFFSET('Distribution (CALC)'!P46,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z90","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q46,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z90","v":0},{"$f":"OFFSET('Distribution (CALC)'!R46,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z90","v":173519.43288237095},{"$f":"OFFSET('Distribution (CALC)'!S46,MATCH('Microwave Shipments (CALC)'!$U$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$Z90","v":0},173519.43288237095,{"$f":"OFFSET('Distribution (CALC)'!O46,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF90","v":0},{"$f":"OFFSET('Distribution (CALC)'!P46,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF90","v":0},{"$f":"OFFSET('Distribution (CALC)'!Q46,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF90","v":0},{"$f":"OFFSET('Distribution (CALC)'!R46,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF90","v":0},{"$f":"OFFSET('Distribution (CALC)'!S46,MATCH('Microwave Shipments (CALC)'!$AA$51,'Distribution (CALC)'!$M$7:$M$213,0)-1,0)*$AF90","v":174569.1579287599},174569.1579287599]

{"sheet":"2010 Production Costs (CALC)","index":7,"n_rows":28,"n_cols":22,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,1,21,2],[21,3,21,7],[21,13,21,14],[21,15,21,19],[4,1,4,2],[17,0,17,10],[17,12,17,22],[19,1,19,2],[19,13,19,14],[20,3,20,7],[20,15,20,19],[0,0,0,22],[4,13,4,14],[6,1,6,2],[5,3,5,7],[6,3,6,7],[5,15,5,19],[6,13,6,14],[6,15,6,19],[2,0,2,10],[2,12,2,22]]}
["Full Cost of Production"]
[]
["Base Case",null,null,null,null,null,null,null,null,null,null,null,"Standard Case"]
[]
[null,"PC 1",null,null,null,null,null,null,null,null,null,null,null,"PC 1"]
[null,null,null,"Production Costs",null,null,null,null,null,null,null,null,null,null,null,"Production Costs"]
[null,"Efficiency Level",null,"Cost Per Unit",null,null,null,null,null,null,null,null,null,"Efficiency Level",null,"Cost Per Unit"]
[null,null,"EF","Labor","Material","Overhead","Depreciation","Total","Markup","Price",null,null,null,null,"EF","Labor","Material","Overhead","Depreciation","Total","Markup","Price"]
[null,"Baseline",{"$f":"MW_EL_Baseline","v":4},{"$f":"H9*MW_Labor","v":10.627788997678151},{"$f":"H9*MW_Materials","v":101.28328367060749},{"$f":"H9*MW_Overhead","v":3.2828526984159225},{"$f":"H9*MW_Depreciation","v":5.1557814395811521},{"$f":"MW_MPC_Baseline","v":120.34970680628271},{"$f":"Manufacturer_Markup","v":1.26},{"$f":"H9*I9","v":151.64063057591622},null,null,null,"Baseline",{"$f":"MW_EL_Baseline","v":4},{"$f":"T9*MW_Labor","v":10.627788997678151},{"$f":"T9*MW_Materials","v":101.28328367060749},{"$f":"T9*MW_Overhead","v":3.2828526984159225},{"$f":"T9*MW_Depreciation","v":5.1557814395811521},{"$f":"MW_MPC_Baseline","v":120.34970680628271},{"$f":"IF(TSL_X=\"Baseline\", Manufacturer_Markup, IF(Markup_Scenario=\"Preservation of Gross Margin Percentage\", Manufacturer_Markup, MW_Markup_Baseline))","v":1.26},{"$f":"T9*U9","v":151.64063057591622}]
[null,"TSL 1",{"$f":"MW_EL_EL1","v":2},{"$f":"H10*MW_Labor","v":10.6514163668039},{"$f":"H10*MW_Materials","v":101.50845350885666},{"$f":"H10*MW_Overhead","v":3.2901510341758708},{"$f":"H10*MW_Depreciation","v":5.1672436121206413},{"$f":"MW_MPC_EL1","v":120.61726452195707},{"$f":"Manufacturer_Markup","v":1.26},{"$f":"H10*I10","v":151.97775329766591},null,null,null,"TSL 1",{"$f":"MW_EL_EL1","v":2},{"$f":"T10*MW_Labor","v":10.6514163668039},{"$f":"T10*MW_Materials","v":101.50845350885666},{"$f":"T10*MW_Overhead","v":3.2901510341758708},{"$f":"T10*MW_Depreciation","v":5.1672436121206413},{"$f":"MW_MPC_EL1","v":120.61726452195707},{"$f":"IF(TSL_X=\"Baseline\", Manufacturer_Markup, IF(Markup_Scenario=\"Preservation of Gross Margin Percentage\", Manufacturer_Markup, MW_Markup_EL1))","v":1.26},{"$f":"T10*U10","v":151.97775329766591}]
[null,"TSL 2",{"$f":"MW_EL_EL2","v":1.5},{"$f":"H11*MW_Labor","v":10.680556788725658},{"$f":"H11*MW_Materials","v":101.78616297603064},{"$f":"H11*MW_Overhead","v":3.2991523149464737},{"$f":"H11*MW_Depreciation","v":5.1813802915860121},{"$f":"MW_MPC_EL2","v":120.94725237128878},{"$f":"Manufacturer_Markup","v":1.26},{"$f":"H11*I11","v":152.39353798782386},null,null,null,"TSL 2",{"$f":"MW_EL_EL2","v":1.5},{"$f":"T11*MW_Labor","v":10.680556788725658},{"$f":"T11*MW_Materials","v":101.78616297603064},{"$f":"T11*MW_Overhead","v":3.2991523149464737},{"$f":"T11*MW_Depreciation","v":5.1813802915860121},{"$f":"MW_MPC_EL2","v":120.94725237128878},{"$f":"IF(TSL_X=\"Baseline\", Manufacturer_Markup, IF(Markup_Scenario=\"Preservation of Gross Margin Percentage\", Manufacturer_Markup, MW_Markup_EL2))","v":1.26},{"$f":"T11*U11","v":152.39353798782386}]
[null,"TSL 3",{"$f":"MW_EL_EL3","v":1},{"$f":"H12*MW_Labor","v":10.743563106394328},{"$f":"H12*MW_Materials","v":102.38661587802844},{"$f":"H12*MW_Overhead","v":3.318614543639669},{"$f":"H12*MW_Depreciation","v":5.2119460850246515},{"$f":"MW_MPC_EL3","v":121.66073961308709},{"$f":"Manufacturer_Markup","v":1.26},{"$f":"H12*I12","v":153.29253191248972},null,null,null,"TSL 3",{"$f":"MW_EL_EL3","v":1},{"$f":"T12*MW_Labor","v":10.743563106394328},{"$f":"T12*MW_Materials","v":102.38661587802844},{"$f":"T12*MW_Overhead","v":3.318614543639669},{"$f":"T12*MW_Depreciation","v":5.2119460850246515},{"$f":"MW_MPC_EL3","v":121.66073961308709},{"$f":"IF(TSL_X=\"Baseline\", Manufacturer_Markup, IF(Markup_Scenario=\"Preservation of Gross Margin Percentage\", Manufacturer_Markup, MW_Markup_EL3))","v":1.26},{"$f":"T12*U12","v":153.29253191248972}]
[null,"TSL 4",{"$f":"MW_EL_EL4","v":0.02},{"$f":"H13*MW_Labor","v":11.031817009728483},{"$f":"H13*MW_Materials","v":105.13368790466836},{"$f":"H13*MW_Overhead","v":3.4076542399110377},{"$f":"H13*MW_Depreciation","v":5.3517845900064254},{"$f":"MW_MPC_EL4","v":124.92494374431431},{"$f":"Manufacturer_Markup","v":1.26},{"$f":"H13*I13","v":157.40542911783604},null,null,null,"TSL 4",{"$f":"MW_EL_EL4","v":0.02},{"$f":"T13*MW_Labor","v":11.031817009728483},{"$f":"T13*MW_Materials","v":105.13368790466836},{"$f":"T13*MW_Overhead","v":3.4076542399110377},{"$f":"T13*MW_Depreciation","v":5.3517845900064254},{"$f":"MW_MPC_EL4","v":124.92494374431431},{"$f":"IF(TSL_X=\"Baseline\", Manufacturer_Markup, IF(Markup_Scenario=\"Preservation of Gross Margin Percentage\", Manufacturer_Markup, MW_Markup_EL4))","v":1.26},{"$f":"T13*U13","v":157.40542911783604}]
[]
[]
[]
[]
["Base Case",null,null,null,null,null,null,null,null,null,null,null,"Standard Case"]
[]
[null,"PC 2",null,null,null,null,null,null,null,null,null,null,null,"PC 2"]
[null,null,null,"Production Costs",null,null,null,null,null,null,null,null,null,null,null,"Production Costs"]
[null,"Efficiency Level",null,"Cost Per Unit",null,null,null,null,null,null,null,null,null,"Efficiency Level",null,"Cost Per Unit"]
[null,null,"EF","Labor","Material","Overhead","Depreciation","Total","Markup","Price",null,null,null,null,"EF","Labor","Material","Overhead","Depreciation","Total","Markup","Price"]
[null,"Baseline",{"$f":"CO_EL_Baseline","v":4.5},{"$f":"H24*CO_Labor","v":22.951434237995105},{"$f":"H24*CO_Materials","v":218.72814986089816},{"$f":"H24*CO_Overhead","v":7.0895440093116902},{"$f":"H24*CO_Depreciation","v":11.134261197872354},{"$f":"CO_MPC_Baseline","v":259.90338930607732},{"$f":"Manufacturer_Markup","v":1.26},{"$f":"H24*I24","v":327.47827052565742},null,null,null,"Baseline",{"$f":"CO_EL_Baseline","v":4.5},{"$f":"T24*CO_Labor","v":22.951434237995105},{"$f":"T24*CO_Materials","v":218.72814986089816},{"$f":"T24*CO_Overhead","v":7.0895440093116902},{"$f":"T24*CO_Depreciation","v":11.134261197872354},{"$f":"CO_MPC_Baseline","v":259.90338930607732},{"$f":"IF(TSL_X=\"Baseline\", Manufacturer_Markup, IF(Markup_Scenario=\"Preservation of Gross Margin Percentage\", Manufacturer_Markup, CO_Markup_Baseline))","v":1.26},{"$f":"T24*U24","v":327.47827052565742}]
[null,"TSL 1",{"$f":"CO_EL_EL1","v":3.7},{"$f":"H25*CO_Labor","v":22.951434237995105},{"$f":"H25*CO_Materials","v":218.72814986089816},{"$f":"H25*CO_Overhead","v":7.0895440093116902},{"$f":"H25*CO_Depreciation","v":11.134261197872354},{"$f":"CO_MPC_EL1","v":259.90338930607732},{"$f":"Manufacturer_Markup","v":1.26},{"$f":"H25*I25","v":327.47827052565742},null,null,null,"TSL 1",{"$f":"CO_EL_EL1","v":3.7},{"$f":"T25*CO_Labor","v":22.951434237995105},{"$f":"T25*CO_Materials","v":218.72814986089816},{"$f":"T25*CO_Overhead","v":7.0895440093116902},{"$f":"T25*CO_Depreciation","v":11.134261197872354},{"$f":"CO_MPC_EL1","v":259.90338930607732},{"$f":"IF(TSL_X=\"Baseline\", Manufacturer_Markup, IF(Markup_Scenario=\"Preservation of Gross Margin Percentage\", Manufacturer_Markup, CO_Markup_EL1))","v":1.26},{"$f":"T25*U25","v":327.47827052565742}]
[null,"TSL 2",{"$f":"CO_EL_EL2","v":2.7},{"$f":"H26*CO_Labor","v":23.153723495559461},{"$f":"H26*CO_Materials","v":220.6559751368689},{"$f":"H26*CO_Overhead","v":7.1520298034124945},{"$f":"H26*CO_Depreciation","v":11.232396303848283},{"$f":"CO_MPC_EL2","v":262.19412473968913},{"$f":"Manufacturer_Markup","v":1.26},{"$f":"H26*I26","v":330.3645971720083},null,null,null,"TSL 2",{"$f":"CO_EL_EL2","v":2.7},{"$f":"T26*CO_Labor","v":23.153723495559461},{"$f":"T26*CO_Materials","v":220.6559751368689},{"$f":"T26*CO_Overhead","v":7.1520298034124945},{"$f":"T26*CO_Depreciation","v":11.232396303848283},{"$f":"CO_MPC_EL2","v":262.19412473968913},{"$f":"IF(TSL_X=\"Baseline\", Manufacturer_Markup, IF(Markup_Scenario=\"Preservation of Gross Margin Percentage\", Manufacturer_Markup, CO_Markup_EL2))","v":1.26},{"$f":"T26*U26","v":330.3645971720083}]
[null,"TSL 3",{"$f":"CO_EL_EL3","v":2.2000000000000002},{"$f":"H27*CO_Labor","v":23.784724889590596},{"$f":"H27*CO_Materials","v":226.66944540826461},{"$f":"H27*CO_Overhead","v":7.3469418993857838},{"$f":"H27*CO_Depreciation","v":11.538509388743579},{"$f":"CO_MPC_EL3","v":269.33962158598456},{"$f":"Manufacturer_Markup","v":1.26},{"$f":"H27*I27","v":339.36792319834052},null,null,null,"TSL 3",{"$f":"CO_EL_EL3","v":2.2000000000000002},{"$f":"T27*CO_Labor","v":23.784724889590596},{"$f":"T27*CO_Materials","v":226.66944540826461},{"$f":"T27*CO_Overhead","v":7.3469418993857838},{"$f":"T27*CO_Depreciation","v":11.538509388743579},{"$f":"CO_MPC_EL3","v":269.33962158598456},{"$f":"IF(TSL_X=\"Baseline\", Manufacturer_Markup, IF(Markup_Scenario=\"Preservation of Gross Margin Percentage\", Manufacturer_Markup, CO_Markup_EL3))","v":1.26},{"$f":"T27*U27","v":339.36792319834052}]
[null,"TSL 4",{"$f":"CO_EL_EL4","v":0.04},{"$f":"H28*CO_Labor","v":23.40916198783097},{"$f":"H28*CO_Materials","v":223.09031489265251},{"$f":"H28*CO_Overhead","v":7.2309330394304485},{"$f":"H28*CO_Depreciation","v":11.35631530879802},{"$f":"CO_MPC_EL4","v":265.08672522871194},{"$f":"Manufacturer_Markup","v":1.26},{"$f":"H28*I28","v":334.00927378817704},null,null,null,"TSL 4",{"$f":"CO_EL_EL4","v":0.04},{"$f":"T28*CO_Labor","v":23.40916198783097},{"$f":"T28*CO_Materials","v":223.09031489265251},{"$f":"T28*CO_Overhead","v":7.2309330394304485},{"$f":"T28*CO_Depreciation","v":11.35631530879802},{"$f":"CO_MPC_EL4","v":265.08672522871194},{"$f":"IF(TSL_X=\"Baseline\", Manufacturer_Markup, IF(Markup_Scenario=\"Preservation of Gross Margin Percentage\", Manufacturer_Markup, CO_Markup_EL4))","v":1.26},{"$f":"T28*U28","v":334.00927378817704}]

{"sheet":"Conversion Costs Timing (CALC)","index":8,"n_rows":35,"n_cols":11,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,12]]}
["Conversion Costs Timing"]
[null,"** Determines the timing the conversion costs associated with the standard, see comment B8"]
[null,"Prod Hold Factor",null,{"$f":"ProdHold","v":0.98}]
[]
[null,"Product Conversion Factors"]
[]
[null,null,null,1,2,3,4,5,6,7,8]
[null,"std yr",null,{"$f":"1-ProdHold","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"std yr-1",null,{"$f":"+D26*ProdHold","v":0.98},{"$f":"+E26*ProdHold","v":0.441},{"$f":"+F26*ProdHold","v":0.39200000000000002},{"$f":"+G26*ProdHold","v":0.441},{"$f":"G9","v":0.441},{"$f":"H9","v":0.441},0.441,0.441]
[null,"std yr-2",null,null,{"$f":"+E27*ProdHold","v":0.53900000000000003},{"$f":"+F27*ProdHold","v":0.34299999999999997},{"$f":"+G27*ProdHold","v":0.3528},{"$f":"G10","v":0.3528},0.3528,0.3528,{"$f":"J10","v":0.3528}]
[null,"std yr-3",null,null,null,{"$f":"+F28*ProdHold","v":0.245},{"$f":"+G28*ProdHold","v":0.1666},{"$f":"G11","v":0.1666},0.1666,0.1666,0.1666]
[null,"std yr-4",null,null,null,null,{"$f":"+G29*ProdHold","v":1.9599999999999999E-2},{"$f":"G12","v":1.9599999999999999E-2},1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2]
[null,"std yr-5",null,null,null,null,null,{"$f":"G13","v":0},0,0,0]
[null,"std yr-6",null,null,null,null,null,null,{"$f":"H14","v":0},{"$f":"I14","v":0},{"$f":"J14","v":0}]
[null,"std yr-7",null,null,null,null,null,null,null,{"$f":"I15","v":0},{"$f":"J15","v":0}]
[null,"std yr-8",null,null,null,null,null,null,null,null,{"$f":"J16","v":0}]
[]
[null,null,"Total",{"$f":"SUM(D8:D16)","v":1},{"$f":"SUM(E8:E16)","v":1},1,1,{"$f":"SUM(H8:H16)","v":1},1,1,1]
[]
[]
[]
[null,"Capital Conversion Factors"]
[]
[null,null,null,1,2,3,4,5,6,7,8]
[null,"std yr",null,0,0,0,0,0,0,0,0]
[null,"std yr-1",null,1,0.45,0.4,0.45,{"$f":"G26","v":0.45},0.45,0.45,0.45]
[null,"std yr-2",null,null,0.55000000000000004,0.35,0.36,0.36,0.36,0.36,0.36]
[null,"std yr-3",null,null,null,0.25,0.17,0.17,0.17,0.17,0.17]
[null,"std yr-4",null,null,null,null,0.02,0.02,0.02,0.02,0.02]
[null,"std yr-5",null,null,null,null,null,0,0,0,0]
[null,"std yr-6",null,null,null,null,null,null,{"$f":"H31","v":0},{"$f":"I31","v":0},{"$f":"J31","v":0}]
[null,"std yr-7",null,null,null,null,null,null,null,{"$f":"I32","v":0},{"$f":"J32","v":0}]
[null,"std yr-8",null,null,null,null,null,null,null,null,{"$f":"J33","v":0}]
[]
[null,null,"Total",{"$f":"SUM(D25:D33)","v":1},1,1,1,1,1,1,1]

{"sheet":"BASE Revenue & Cost (CALC)","index":9,"n_rows":139,"n_cols":41,"rows_kept":139,"cut":false,"hidden":false,"merged":[[124,0,124,4],[0,0,0,39],[5,0,5,1],[63,0,63,1]]}
["Base Case Revenue & Cost"]
[null,null,"This tab computes revenues per product class and per efficiency level for the base case.  Totals are summed for each product class."]
[null,null,null,{"$f":"IF(D4=Base_Year,\"Base Year\",IF(D4=Standard_Year,\"Standard Year\",IF(D4=Announcement_Year,\"Ann. Year\",\"\")))","v":""},"","","","Base Year","","","Standard Year","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,2007,{"$f":"D4+1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AN4+1","v":2044}]
["Income Statement (Base Case)"]
["PC 1"]
[]
[{"$f":"MW_EL_Baseline","v":4},"Baseline"]
["Unit Price",null,null,{"$f":"VLOOKUP($A8,MW_ProdCostBase,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":151.64063057591622},151.64063057591622,151.64063057591622,151.64063057591622,148.8261639829922,146.08655552777014,143.46500622407962,140.97597934329755,{"$f":"VLOOKUP($A8,MW_ProdCostBase,8,FALSE)*VLOOKUP(L$4,Multipliers_Table,2,FALSE)","v":138.62430254608341},136.42608205621582,134.37525770238409,132.41998860861807,130.50513481454175,128.59956571917633,126.71216423926244,124.86049046069959,123.07182088209323,121.36129529723287,119.73066214442331,118.18114923785359,116.70503757336012,115.28530738900473,113.90068633652064,112.53489356999921,111.19111486720996,109.87481791833146,108.58961761082809,107.34144269709466,106.13509813387891,104.96888585923669,103.83887681882368,102.7387671200853,101.66239745418302,100.60581461425035,99.568257541350434,98.551491015687461,97.558256224782795]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!D$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.4204103799999999},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!E$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.1866892},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!F$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":4.4027398799999986},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!G$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.4161868569516676},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!H$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.7090679528819051},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!I$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.8880435881338267},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!J$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.954741440349566},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!K$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.9318276550470674},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!L$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.8203266728549838},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!M$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.5733484460704013},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!N$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.2992156016776937},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!O$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.20473681737458},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!P$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.3532603546113213},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Q$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.6819714500965111},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!R$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.0162264700932804},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!S$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.2657503951421472},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!T$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.3521232529569023},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!U$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.322470418813956},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!V$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.2366027103667481},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!W$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.103916083714128},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!X$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.994073018251771},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Y$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.9664275617689606},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Z$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.0681039047088845},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AA$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.2670028087941114},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AB$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.4479877829359866},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AC$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.580280358411378},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AD$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.6658231047659289},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AE$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.6775809885366675},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AF$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.6291947511535829},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AG$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.5706754268004124},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AH$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.540630294079647},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AI$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.5614627159248826},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AJ$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.6390199762578197},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AK$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.7559612178987116},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AL$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.8800701116955603},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AM$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":7.9806878899879319},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AN$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":8.041475533581977}]
["Revenues (MM)",null,null,{"$f":"D9*D10","v":821.9544480034416},{"$f":"E9*E10","v":786.5128208892944},667.63425166493346,972.95462088105683,998.48484732864017,1006.2505621156134,997.76202402661488,977.22119230921408,945.4630281609717,896.77617448769934,846.4587197983185,821.63117867621497,829.1330990904338,859.29862663034623,889.04124081832026,907.20515790247032,904.8391960909845,888.66449480293295,866.44323418833915,839.54896686260781,816.24355438589714,803.12674286176934,805.06188584418339,817.79138766053063,828.15006510201169,832.88192415035451,832.42879961878316,824.12261973331215,809.72533359615943,794.68536475314056,783.01058024322663,776.85535705861423,776.60108498676618,780.29479644323317,784.6048503252016,786.50869088915135,784.51233053051249]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A8,MW_ProdCostBase,2,FALSE)*D10*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":57.606977799464438},55.12303841413609,46.791390456302807,68.189880085358084,69.979175333718459,70.523438291862675,69.928515998503656,68.4889043027447,66.263121765180188,62.850885837149498,59.324368641144765,57.584321350555349,58.110096183704556,60.224258202684936,62.308780184878138,63.581804950130795,63.415985652139625,62.282375802740951,60.72499063375691,58.840096082082461,57.206727733733779,56.287431205677244,56.423056408627964,57.315208194306358,58.041199887462454,58.372833957708323,58.341076559358541,57.758934907320558,56.749895848173068,55.695814136772924,54.877582598869843,54.446191533089952,54.428370782033063,54.687245899002363,54.989317600051187,55.122748961567119,54.982833316437159]
[null,"Material",null,{"$f":"VLOOKUP($A8,MW_ProdCostBase,3,FALSE)*D10*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":548.99696212864535},525.32491355487628,445.92395219393626,649.85247351625924,666.90453375661093,672.09138302442818,666.42174812544647,652.70218709643723,631.49038432255065,598.97162999601346,565.36377029817265,548.78104520158467,553.79170184751081,573.93975630557304,593.80533994542668,605.93732040222358,604.35705540071012,593.55370505441283,578.7117577887052,560.74863209923831,545.18256188458383,536.42162665629724,537.71414064075282,546.21638531326585,553.13511719780922,556.295604070374,555.99295470591971,550.44511986532211,540.82893447768538,530.78349068772468,522.98570913788569,518.87453383153593,518.70470131181685,521.17179224794586,524.05054847775773,525.32215505951478,523.98875297760014]
[null,"Overhead",null,{"$f":"VLOOKUP($A8,MW_ProdCostBase,4,FALSE)*D10*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":17.794408842504676},17.027136636064721,14.45354649548139,21.063396336884558,21.616097631163729,21.784216806392166,21.60044930249008,21.155762910887283,20.468233622234013,19.414216843540476,18.324899348110005,17.787410417483819,17.94981873497489,18.60286919452151,19.246764045618505,19.639992852350833,19.588772384012721,19.238607909175826,18.757542082070191,18.1753108045631,17.67077428327395,17.386809755145471,17.428703470157807,17.704283169533728,17.928537131427941,18.030976670134546,18.021167022907825,17.841347373339069,17.529661979617657,17.204063212896109,16.951316981980064,16.818063176821024,16.812558466414401,16.892523252738354,16.985831173992704,17.027047226108678,16.983828222300282]
[null,"Depreciation",null,{"$f":"VLOOKUP($A8,MW_ProdCostBase,5,FALSE)*D10*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":27.94645123211702},26.741435910236014,22.69956455660774,33.080457109955937,33.94848480917377,34.21251911193086,33.923908816904913,33.22552053851328,32.145742957473047,30.490389932581778,28.779596473142835,27.935460074991319,28.190525369074752,29.216153305431778,30.227402187822893,30.844975368683993,30.764532667093476,30.214592823299725,29.459069962403532,28.544664873328671,27.75228084912051,27.306309257300164,27.372104118702239,27.804907180458045,28.157102213468402,28.317985421112059,28.302579187038631,28.020169070932614,27.530661342269422,27.01930240160678,26.622359728269711,26.413082139992884,26.404436889550052,26.530023079069935,26.676564911056861,26.741295490231149,26.673419238037429]
[]
[{"$f":"MW_EL_EL1","v":2},"TSL 1"]
["Unit Price",null,null,{"$f":"VLOOKUP($A19,MW_ProdCostBase,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":151.97775329766591},{"$f":"VLOOKUP($A19,MW_ProdCostBase,8,FALSE)*VLOOKUP(E$4,Multipliers_Table,2,FALSE)","v":151.97775329766591},151.97775329766591,151.97775329766591,149.15702967036742,146.41133060304855,143.78395315268583,141.28939274495013,138.93248777320559,136.72938026808532,134.67399658549473,132.71438059844465,130.79526976111839,128.88546426395567,126.99386677192071,125.13807640994847,123.34543031690556,121.63110194489904,119.9968436193072,118.44388588395734,116.96449257403643,115.5416060898023,114.15390679096674,112.78507763655213,111.43831148684977,110.11908818763659,108.83103066288206,107.58008084559845,106.37105437476352,105.20224941335475,104.06972817207671,102.96717274375746,101.88841012637509,100.82947832441688,99.789614586983461,98.770587617683361,97.775144698160574]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!D$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":4.0594415399999999},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!E$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.8844035999999997},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!F$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.2972900399999991},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!G$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":4.8051962175438891},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!H$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.024540068608526},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!I$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.1585780984725185},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!J$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.208529303811579},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!K$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.1913687633036476},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!L$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.1078636987182335},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!M$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":4.9228973210830267},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!N$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":4.7175943683560213},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!O$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":4.6468375298952473},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!P$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":4.7580694430638895},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Q$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.0042470167389457},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!R$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.2545765338793826},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!S$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.4414494301281016},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!T$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.5061355963703198},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!U$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.4839280625749538},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!V$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.4196202116599448},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!W$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.3202488419157739},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!X$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.2379854205954821},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Y$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.2172812475585717},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Z$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.2934284654313286},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AA$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.4423873849410436},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AB$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.5779302443633139},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AC$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.6770065021868756},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AD$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.7410709832229676},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AE$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.7498766710685851},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AF$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.7136393590890471},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AG$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.6698131984262821},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AH$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.647311865263112},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AI$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.6629136357359506},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AJ$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.7209976445567214},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AK$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.8085770160020642},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AL$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.901524369365073},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AM$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":5.9768788093849006},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AN$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":6.0224037545873674}]
["Revenues (MM)",null,null,{"$f":"D20*D21","v":616.94480489241698},{"$f":"E20*E21","v":590.34293202936533},501.11473224997081,730.28292529676253,749.44547209339191,755.27428341710549,748.90293341363542,733.48534008227512,709.64821086937172,673.10469983509972,635.33728785572805,616.70216452165425,622.33297634767575,644.97470004391414,667.29899228633917,680.93251456824089,679.1566645175285,667.01621323754694,650.33731901459498,630.15094670612814,612.65830683015133,602.81305476512478,604.26553964749803,613.82008373876749,621.59512802327902,625.14677965610292,624.80667221292117,618.57219712577887,607.76584294345002,596.4771022279723,587.7142107208756,583.09420656380325,582.90335434062115,585.67579033068625,588.91084229463127,590.33983212262638,588.8413985355254]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A19,MW_ProdCostBase,2,FALSE)*D21*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":43.238802059239632},41.374400080311986,35.120809098155476,51.182145637251175,52.525159730764543,52.933674102014756,52.487135709170651,51.406588047535358,49.735954137461377,47.174788815004263,44.527845947642618,43.221796520203092,43.616434024315993,45.203287501998439,46.767893680262894,47.723404070564627,47.598942970931844,46.748075007311492,45.57912861185725,44.164359333279528,42.938381276421076,42.248373188360048,42.350171122024342,43.019804835530891,43.564721654918714,43.813640457244681,43.789803902826861,43.352858438502523,42.595491157399898,41.804315639875718,41.190165186970901,40.866370507647275,40.852994559855354,41.047301749162578,41.274031548021597,41.374182822215595,41.269164556792525]
[null,"Material",null,{"$f":"VLOOKUP($A19,MW_ProdCostBase,3,FALSE)*D21*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":412.06763283501147},394.29980224023541,334.70281273055605,487.76803684948777,500.56701859786978,504.46017802697531,500.20464804589204,489.90698261831074,473.98577000666353,449.57775494930598,424.35227622052713,411.90556932071087,415.66648161252056,430.78926312040653,445.70002691338027,454.80608179763573,453.61996219525969,445.51115411256052,434.37104497110215,420.88823324027516,409.20460992653966,402.62880333747705,403.59894199892921,409.98057992712882,415.17366052056173,417.5458673523342,417.31870396930532,413.15459500727974,405.93685242775439,398.39691590924156,392.54403582745039,389.45825868564481,389.33078533113354,391.18254115524155,393.34328583500837,394.29773176128526,393.29690320044693]
[null,"Overhead",null,{"$f":"VLOOKUP($A19,MW_ProdCostBase,4,FALSE)*D21*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":13.35617578100749},12.780274521696475,10.848582235083796,15.80982130457001,16.224669345104516,16.35085669284857,16.212923980012924,15.879150058876419,15.363102455659073,14.571975675502399,13.754352787376813,13.350922884123076,13.472823760735906,13.962992150637003,14.446288499049253,14.741439246194476,14.702994047774881,14.440166643977443,14.079086947207127,13.642074211554442,13.263377817315178,13.050238949549282,13.081683648093446,13.288529008291651,13.456850156870187,13.533739504417529,13.526376552724701,13.391407031130777,13.157461360681088,12.913072552887449,12.723365599541614,12.623347596080826,12.61921585557373,12.679236042357472,12.74927135564401,12.780207412128517,12.747767974715673]
[null,"Depreciation",null,{"$f":"VLOOKUP($A19,MW_ProdCostBase,5,FALSE)*D21*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":20.976123366342179},20.071659688998423,17.037900896499011,24.82961946008993,25.481146051175326,25.679325636181588,25.462699736063605,24.938501562797352,24.12803916955864,22.885559794393391,21.601467787094755,20.967873593736247,21.159321195820976,21.929139801493083,22.688165737735535,23.151705495320194,23.091326593595973,22.678551250076595,22.111468846496233,21.425132188008355,20.830382432225147,20.495643862014244,20.545028348014931,20.869882847118095,21.134234352791488,21.2549905083075,21.243426855239324,21.031454702276484,20.664038660077299,20.280221475751063,19.98228316450977,19.825203023169312,19.818714047581118,19.912976871243334,20.022968638017463,20.071554292169296,20.020607550207863]
[]
[{"$f":"MW_EL_EL2","v":1.5},"TSL 2"]
["Unit Price",null,null,{"$f":"VLOOKUP($A30,MW_ProdCostBase,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":152.39353798782386},152.39353798782386,152.39353798782386,152.39353798782386,149.56509735146352,146.81188652922526,144.17732103130015,141.67593594032164,139.31258288665629,137.10344806272437,135.04244120799788,133.0774640525641,131.1531028618962,129.23807246918355,127.34129989553259,125.48043241402206,123.6828819531741,121.96386347702064,120.32513410499733,118.76792774748526,117.28448707487055,115.85770782078596,114.46621201811692,113.09363798530072,111.74318731773887,110.42035485311293,109.12877342708195,107.87440122875311,106.66206707185452,105.49006446343368,104.35444484108878,103.24887301295311,102.16715908874531,101.10533023362227,100.06262160993086,99.04080676014496,98.042640481993146]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!D$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.2526380800000001},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!E$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.1555072000000002},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!F$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":1.8297100799999997},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!G$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.6664672652266668},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!H$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.7881840843145582},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!I$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.8625635690945774},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!J$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.8902821570283912},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!K$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.8807595449546253},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!L$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.8344214744332401},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!M$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.731781172392894},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!N$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.617855834463457},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!O$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.578591924103721},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!P$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.6403159915267831},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Q$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.7769232000401085},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!R$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.9158343771816231},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!S$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.0195326317473858},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!T$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.0554278453846866},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!U$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.0431045896369686},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!V$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.0074193082043625},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!W$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.9522768140110656},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!X$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.9066277478448916},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Y$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.8951387269689186},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Z$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":2.9373938305283676},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AA$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.0200531153430066},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AB$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.0952676500513188},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AC$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.1502463827164169},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AD$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.1857966149676589},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AE$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.1906830082230302},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AF$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.1705744420378523},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AG$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.146254722826145},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AH$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.1337684339032297},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AI$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.1424260637609902},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AJ$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.1746576524707826},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AK$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.2232566100358278},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AL$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.2748343321332198},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AM$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.3166495127222571},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AN$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":3.3419119100600425}]
["Revenues (MM)",null,null,{"$f":"D31*D32","v":343.2874868172986},{"$f":"E31*E32","v":328.48536836622787},278.83599258318418,406.35238047660886,417.01502400430809,420.25835788860718,416.71313842492106,408.13430475046158,394.87057659269931,374.53661808789741,353.52164261654565,343.15247408614499,346.28563482462164,358.88420176814066,371.30613987038856,378.892260319912,377.90412151715526,371.14879271677813,361.8681315696482,350.63579933704222,340.9023445235743,335.42413672980717,336.23234498596872,341.5487937229816,345.87507281822195,347.85132345428212,347.66207697957026,344.19301902281615,338.18002379294916,331.89861352931274,327.02266518049976,324.45194960985259,324.34575343228516,325.88842398537821,327.688508611457,328.483643480654,327.64986792050775]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A30,MW_ProdCostBase,2,FALSE)*D32*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":24.059428937885933},23.022017058107036,19.542322416343765,28.479355051531417,29.226650318897864,29.453960559170799,29.205492557768924,28.604241865312286,27.674648631309676,26.249535720239397,24.776693486250558,24.049966521294476,24.26955523638933,25.152530403666876,26.02312647407043,26.554802497457477,26.485548428437635,26.012098741320933,25.361660214020905,24.57443810562831,23.892265368789261,23.508323174032657,23.564966744954539,23.937571997117868,24.240780848166938,24.379287096042638,24.366023687718936,24.12289349335693,23.701470525750114,23.26123559243284,22.919502970918725,22.73933343090744,22.731890633002553,22.840009262349689,22.966168851051432,23.021896168871386,22.963460704108403]
[null,"Material",null,{"$f":"VLOOKUP($A30,MW_ProdCostBase,3,FALSE)*D32*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":229.28738673689276},219.40080715520747,186.23916840176602,271.40947162861221,278.5312274864782,280.69750379774365,278.32959311805735,272.59964830502628,263.74058502871048,250.15919803785931,236.12294855833611,229.19720950209336,231.28989934818227,239.70469045487545,248.00150823893793,253.06840348020916,252.40840924063468,247.89641347420792,241.69770649148427,234.19544613107252,227.69431077425287,224.03532523801911,224.57514089140199,228.12608487987049,231.01567819781755,232.33564866362289,232.2092478150567,229.89220666474438,225.87602776029345,221.68057001808333,218.42384352004353,216.70682009835605,216.63588991601347,217.66626507764266,218.86857135348583,219.39965507562161,218.84276259729842]
[null,"Overhead",null,{"$f":"VLOOKUP($A30,MW_ProdCostBase,4,FALSE)*D32*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":7.4317961363685798},7.1113465687637918,6.0364922461128963,8.7970816508015499,9.0279161438013045,9.0981307515452663,9.0213806533780598,8.8356583494645253,8.5485132379703686,8.1083054236567289,7.653354341804472,7.4288732593856448,7.4967027398211643,7.7694478433572431,8.0383691269449216,8.2026002824976452,8.1812081653406583,8.0349627343055872,7.8340466383079077,7.5908790120637386,7.3801604317073624,7.261563264378597,7.2790600833020287,7.39415534514582,7.4878145244038485,7.5305981748588522,7.5265011970382369,7.4513999116436862,7.3212251851145149,7.1852395686242643,7.0796806552021545,7.0240274934083313,7.02172846308404,7.0551255821065224,7.0940954324009766,7.1113092268901852,7.0932589039846157]
[null,"Depreciation",null,{"$f":"VLOOKUP($A30,MW_ProdCostBase,5,FALSE)*D32*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":11.671774551788156},11.16850252445175,9.4804237478282634,13.815980936204703,14.178510816146476,14.288784168212647,14.168246706447318,13.876566361515698,13.425599604151776,12.734245014988513,12.019735848962553,11.667184118928931,11.773711584037139,12.202062860116783,12.624408755593212,12.88233685087701,12.848740131583281,12.619058952370459,12.303516473368042,11.921617177459437,11.590679713801528,11.404420648813447,11.431899729522938,11.612658986581376,11.75975247581955,11.826944997445596,11.820510617305391,11.702562646775752,11.498120808960271,11.284552859996634,11.118770616136992,11.03136628673499,11.027755616697696,11.080206415502859,11.141409292789541,11.168443878342238,11.140095509297266]
[]
[{"$f":"MW_EL_EL3","v":1},"TSL 3"]
["Unit Price",null,null,{"$f":"VLOOKUP($A41,MW_ProdCostBase,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":153.29253191248972},153.29253191248972,153.29253191248972,153.29253191248972,150.44740585113078,147.67795339663439,145.02784617425007,142.51170501139521,140.13441015898209,137.91224329437637,135.8390782296263,133.86250935876831,131.92679605276723,130.00046858859514,128.092506649288,126.22066161201906,124.41250711267367,122.68334787079709,121.0349513713544,119.46855880376191,117.97636707667407,116.54117102291282,115.14146656330651,113.76079549610847,112.40237830344506,111.07174223792663,109.77254156589255,108.51076962476321,107.29128371421346,106.11236727441516,104.97004844976354,103.85795467607886,102.76985954792417,101.70176679406634,100.65290706495229,99.625064365467381,98.621009744333875]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!D$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!E$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!F$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!G$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!H$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!I$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!J$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!K$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!L$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!M$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!N$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!O$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!P$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Q$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!R$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!S$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!T$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!U$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!V$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!W$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!X$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Y$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Z$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AA$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AB$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AC$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AD$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AE$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AF$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AG$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AH$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AI$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AJ$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AK$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AL$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AM$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AN$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D42*D43","v":0},{"$f":"E42*E43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A41,MW_ProdCostBase,2,FALSE)*D43*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A41,MW_ProdCostBase,3,FALSE)*D43*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A41,MW_ProdCostBase,4,FALSE)*D43*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A41,MW_ProdCostBase,5,FALSE)*D43*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MW_EL_EL4","v":0.02},"TSL 4"]
["Unit Price",null,null,{"$f":"VLOOKUP($A52,MW_ProdCostBase,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":157.40542911783604},157.40542911783604,157.40542911783604,157.40542911783604,154.48396723710854,151.64020931503111,148.91899870324596,146.33534851155682,143.89426992987268,141.61248147918428,139.48369260357629,137.4540916346526,135.46644240100207,133.48843083490326,131.52927754771909,129.60721019285529,127.75054221738415,125.97498897232435,124.28236536493793,122.67394588622753,121.14171808492517,119.66801517264319,118.23075610754891,116.81304110805402,115.41817706305086,114.05183952344935,112.71778080095105,111.42215503650945,110.16994985300568,108.95940263465548,107.78643495945053,106.64450328487919,105.52721414866745,104.43046405809801,103.35346302167528,102.29804290981741,101.26704911954269]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!D$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!E$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!F$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!G$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!H$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!I$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!J$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!K$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!L$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!M$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!N$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!O$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!P$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Q$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!R$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!S$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!T$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!U$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!V$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!W$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!X$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Y$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Z$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AA$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AB$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AC$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AD$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AE$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AF$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AG$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AH$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AI$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AJ$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AK$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AL$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AM$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AN$4,MW_TotalShipments,MATCH(MW_EL_Baseline,'Microwave Shipments (CALC)'!$C$6:$G$6,0)+MATCH('BASE Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$G$8,0),FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D53*D54","v":0},{"$f":"E53*E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A52,MW_ProdCostBase,2,FALSE)*D54*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A52,MW_ProdCostBase,3,FALSE)*D54*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A52,MW_ProdCostBase,4,FALSE)*D54*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A52,MW_ProdCostBase,5,FALSE)*D54*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["PC 2"]
[]
[{"$f":"CO_EL_Baseline","v":4.5},"Baseline"]
["Unit Price",null,null,{"$f":"VLOOKUP($A66,CO_ProdCostBase,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":327.47827052565742},327.47827052565742,327.47827052565742,327.47827052565742,321.40023821464314,315.48386715085735,309.82245286624368,304.44722978048685,299.36862355561067,294.62141667891865,290.192521797685,285.96998500918096,281.83472781319034,277.71952155648069,273.64354950280119,269.6447338537335,265.78198006591788,262.08798355526949,258.56652019339998,255.22024152868156,252.03247784585335,248.96647380973184,245.97629033529751,243.02676782686285,240.12478618851605,237.28215326962214,234.50667566588359,231.81115692192597,229.20597366912915,226.68745882706361,224.24712733525047,221.87136550833699,219.54687189935342,217.26510928880418,215.02443411807658,212.82865755022726,210.68369936642088]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!D$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.11851},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!E$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.1134},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!F$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":9.6259999999999998E-2},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!G$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.14028131656285087},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!H$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.14668476874550465},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!I$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.15059783086566561},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!J$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.15205608991100583},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!K$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.15155511074045791},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!L$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.14911729137380281},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!M$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.14371744383380125},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!N$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.13772389701512303},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!O$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.13565824516538944},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!P$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.13890551302224238},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Q$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.14609234006944985},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!R$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.15340037758741704},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!S$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.15885588340421822},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!T$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.16074431004759518},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!U$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.16009599061642282},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!V$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.15821860838617274},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!W$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.15531759332970671},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!X$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.15291602208779953},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Y$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.15231159127572091},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Z$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.15453460808756184},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AA$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.15888326574826436},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AB$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.1628402593671778},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AC$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.16573265902338061},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AD$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.1676029363935001},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AE$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.16786000674574045},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AF$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.16680210658869163},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AG$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.16552266008134225},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AH$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.164865763568141},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AI$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.16532123651941213},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AJ$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.16701692195237675},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AK$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.16957368529228892},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AL$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.17228715972923106},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AM$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.17448703244540445},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AN$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0.17581607270938762}]
["Revenues (MM)",null,null,{"$f":"D67*D68","v":38.809449839995665},{"$f":"E67*E68","v":37.136035877609551},31.523058320799784,45.939082935064661,47.144519617265033,47.511186066030938,47.110390749477915,46.140533624007318,44.641038266916283,42.342236903787445,39.966444986623216,38.794186336318212,39.14839745437525,40.572694787154283,41.97702381809075,42.834652401630144,42.722941008779664,41.959235355941601,40.910035000254979,39.640193683261288,38.53980394911936,37.920479800265355,38.011849625797524,38.612886536577193,39.101982463426069,39.325402200167822,39.304007445480245,38.911822364652394,38.232039250722927,37.52191119213532,36.970673876088213,36.680048494088723,36.668042768902765,36.842445267534437,37.04594902658858,37.135840875278376,37.041580606489418]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A66,CO_ProdCostBase,2,FALSE)*D68*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":2.7199744715448002},2.6026926425886447,2.2093050597494086,3.219657411911645,3.3041408822047411,3.3298388342325853,3.3017489480364799,3.2337761570486721,3.1286834770879191,2.9675711436577492,2.8010628991185658,2.7189047233128574,2.7437297389372635,2.8435521378895889,2.9419750511116143,3.0020822637340987,2.9942529299510454,2.9407283402426585,2.8671947499761372,2.7781974573225279,2.7010762407642992,2.6576706815141891,2.6640743691196982,2.706198260607902,2.7404767273383035,2.7561351812169912,2.7546357220178765,2.7271492873384249,2.6795064394315764,2.6297368549914641,2.5911031862949856,2.5707346002140019,2.5698931745779054,2.5821162374145987,2.5963788727205039,2.6026789757790181,2.5960727104017982]
[null,"Material",null,{"$f":"VLOOKUP($A66,CO_ProdCostBase,3,FALSE)*D68*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":25.921473040015041},24.80377219422585,21.054771705610055,30.683472831843339,31.488603916873576,31.73350649873311,31.465808681953277,30.818025076821009,29.816487342256007,28.281079914313437,26.69424922273296,25.911278293614295,26.147861754215864,27.099173485374408,28.037148057670848,28.609972364591378,28.535358478798749,28.025266849771132,27.324488589691885,26.476340584521587,25.741372092448977,25.3277152564532,25.388742673202668,25.790185160613895,26.116860414554978,26.26608614968999,26.251796239394473,25.989849341376392,25.535810963264151,25.061504695034941,24.693324180096546,24.499210683633628,24.491191861336052,24.607678172918167,24.743601697359047,24.803641948945614,24.740683957368017]
[null,"Overhead",null,{"$f":"VLOOKUP($A66,CO_ProdCostBase,4,FALSE)*D68*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0.84018186054352839},0.8039542906559457,0.68243950633634332,0.99453056745651613,1.0206269444624787,1.0285648693852263,1.019888092050145,0.99889175307861133,0.96642932951447291,0.91666281094086643,0.86522953163758165,0.83985142249374911,0.84751970321974057,0.87835417234916968,0.90875634972844122,0.92732306432873024,0.92490463566571191,0.90837124910768252,0.88565721655741303,0.85816655011649645,0.83434432388123603,0.82093663792307414,0.82291469404934381,0.8359264814371099,0.84651486976774426,0.85135166108717142,0.85088848820341789,0.84239811299207479,0.82768155700424084,0.8123080663737855,0.800374385383539,0.79408266583646459,0.7938227551042718,0.79759837718569571,0.80200400951531203,0.80395006907016975,0.80190943802971559]
[null,"Depreciation",null,{"$f":"VLOOKUP($A66,CO_ProdCostBase,5,FALSE)*D68*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":1.3195212945598527},1.2626252198387249,1.0717839829071927,1.5619288197921988,1.6029136669870114,1.6153803262450517,1.6017532854822492,1.5687781432162491,1.5177953010751537,1.4396360547287732,1.3588591295451895,1.3190023354348193,1.3310455134487587,1.3794716227632458,1.4272188098150855,1.4563781816554249,1.4525799942985087,1.4266140021020146,1.3909411900086694,1.347766585230884,1.3103533342700584,1.289296313209022,1.2924028872771161,1.3128381422436246,1.3294674037564864,1.3370636748057061,1.3363362531463283,1.3230019603981815,1.2998893345245797,1.2757449805326009,1.2570029117869994,1.2471216487990167,1.2467134541426943,1.252643139096171,1.2595622669040119,1.2626185897594648,1.2594137406206403]
[]
[{"$f":"CO_EL_EL1","v":3.7},"TSL 1"]
["Unit Price",null,null,{"$f":"VLOOKUP($A77,CO_ProdCostBase,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":327.47827052565742},327.47827052565742,327.47827052565742,327.47827052565742,321.40023821464314,315.48386715085735,309.82245286624368,304.44722978048685,299.36862355561067,294.62141667891865,290.192521797685,285.96998500918096,281.83472781319034,277.71952155648069,273.64354950280119,269.6447338537335,265.78198006591788,262.08798355526949,258.56652019339998,255.22024152868156,252.03247784585335,248.96647380973184,245.97629033529751,243.02676782686285,240.12478618851605,237.28215326962214,234.50667566588359,231.81115692192597,229.20597366912915,226.68745882706361,224.24712733525047,221.87136550833699,219.54687189935342,217.26510928880418,215.02443411807658,212.82865755022726,210.68369936642088]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!D$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!E$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!F$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!G$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!H$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!I$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!J$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!K$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!L$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!M$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!N$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!O$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!P$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Q$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!R$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!S$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!T$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!U$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!V$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!W$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!X$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Y$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Z$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AA$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AB$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AC$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AD$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AE$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AF$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AG$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AH$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AI$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AJ$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AK$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AL$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AM$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AN$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D78*D79","v":0},{"$f":"E78*E79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A77,CO_ProdCostBase,2,FALSE)*D79*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A77,CO_ProdCostBase,3,FALSE)*D79*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A77,CO_ProdCostBase,4,FALSE)*D79*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A77,CO_ProdCostBase,5,FALSE)*D79*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"CO_EL_EL2","v":2.7},"TSL 2"]
["Unit Price",null,null,{"$f":"VLOOKUP($A88,CO_ProdCostBase,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":330.3645971720083},330.3645971720083,330.3645971720083,330.3645971720083,324.23299432457799,318.26447757361819,312.55316473885193,307.13056553376481,302.00719751003811,297.21814972072019,292.75021946382924,288.49046609778463,284.31876158877037,280.16728474392391,276.05538790436646,272.02132751022543,268.12452819881469,264.39797355677302,260.84547273547395,257.46970065349586,254.25384067210942,251.16081350210769,248.14427516075077,245.16875616285,242.24119705056412,239.37350974523284,236.57356964829995,233.85429315222055,231.22614834588583,228.68543582796772,226.22359575239591,223.82689444557315,221.48191322429054,219.18003962374218,216.91961559932511,214.70448590490943,212.54062249740289]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!D$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!E$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!F$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!G$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!H$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!I$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!J$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!K$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!L$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!M$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!N$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!O$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!P$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Q$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!R$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!S$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!T$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!U$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!V$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!W$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!X$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Y$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Z$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AA$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AB$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AC$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AD$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AE$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AF$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AG$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AH$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AI$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AJ$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AK$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AL$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AM$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AN$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D89*D90","v":0},{"$f":"E89*E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A88,CO_ProdCostBase,2,FALSE)*D90*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A88,CO_ProdCostBase,3,FALSE)*D90*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A88,CO_ProdCostBase,4,FALSE)*D90*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A88,CO_ProdCostBase,5,FALSE)*D90*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"CO_EL_EL3","v":2.2000000000000002},"TSL 3"]
["Unit Price",null,null,{"$f":"VLOOKUP($A99,CO_ProdCostBase,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":339.36792319834052},339.36792319834052,339.36792319834052,339.36792319834052,333.06921764083785,326.93804271565926,321.0710812068827,315.50070155264501,310.23770793626903,305.31814568210825,300.72845227895391,296.35260914822334,292.06721444328105,287.80259866089443,283.57864154565954,279.43464212884692,275.43164452936253,271.60353122551373,267.95421517831949,264.4864442051018,261.18294336838369,258.0056228683514,254.90687572377936,251.85026581037198,248.84292281877549,245.89708330230388,243.02083728832457,240.22745317581314,237.52768433730793,234.91773055282005,232.38879869739409,229.92678081779755,227.51789253552369,225.15328667287895,222.83125999907458,220.55576204788997,218.33292752816075]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!D$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!E$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!F$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!G$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!H$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!I$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!J$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!K$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!L$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!M$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!N$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!O$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!P$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Q$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!R$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!S$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!T$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!U$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!V$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!W$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!X$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Y$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Z$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AA$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AB$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AC$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AD$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AE$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AF$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AG$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AH$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AI$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AJ$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AK$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AL$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AM$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AN$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D100*D101","v":0},{"$f":"E100*E101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A99,CO_ProdCostBase,2,FALSE)*D101*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A99,CO_ProdCostBase,3,FALSE)*D101*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A99,CO_ProdCostBase,4,FALSE)*D101*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A99,CO_ProdCostBase,5,FALSE)*D101*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"CO_EL_EL4","v":0.04},"TSL 4"]
["Unit Price",null,null,{"$f":"VLOOKUP($A110,CO_ProdCostBase,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":334.00927378817704},334.00927378817704,334.00927378817704,334.00927378817704,327.81002534642766,321.77566221355636,316.00134054396131,310.51891767528912,305.33902719185596,300.49714525916778,295.97992351926274,291.6731753371368,287.45544739218627,283.25817026877331,279.10090980857518,275.02234450769595,271.08255459302512,267.31488753555215,263.72319451029676,260.31017994630326,257.05884167887967,253.93169134950739,250.88187369538929,247.87352792184291,244.91367114107095,242.01434669013236,239.18351685414959,236.43424052290928,233.77710127224989,231.20835888799098,228.71935908939497,226.29621668905403,223.92536496501262,221.59809643729253,219.31273476926916,217.07316713123564,214.88543136443445]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!D$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!E$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!F$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!G$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!H$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!I$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!J$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!K$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!L$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!M$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!N$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!O$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!P$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Q$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!R$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!S$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!T$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!U$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!V$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!W$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!X$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Y$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!Z$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AA$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AB$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AC$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AD$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AE$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AF$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AG$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AH$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AI$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AJ$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AK$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AL$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AM$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('BASE Revenue & Cost (CALC)'!AN$4,CO_TotalShipments,MATCH(CO_EL_Baseline,'Microwave Shipments (CALC)'!$C$51:$G$51,0)+MATCH('BASE Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$G$53,0),FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D111*D112","v":0},{"$f":"E111*E112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A110,CO_ProdCostBase,2,FALSE)*D112*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A110,CO_ProdCostBase,3,FALSE)*D112*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A110,CO_ProdCostBase,4,FALSE)*D112*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A110,CO_ProdCostBase,5,FALSE)*D112*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["INDUSTRY TOTAL"]
[]
[]
[null,null,null,{"$f":"Base_Year-1","v":2010},{"$f":"Base_Year","v":2011},{"$f":"E128+1","v":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]
[]
["Unit Sales (MM)",null,null,{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",D10+D21+D32+D43+D54,0),IF(CO_Include_Y_N=\"Yes\",D68+D79+D90+D101+D112,0))","v":11.851000000000001},11.34,9.6259999999999959,14.028131656285073,14.668476874550494,15.059783086566588,15.205608991100544,15.155511074045799,14.911729137380259,14.371744383380124,13.772389701512296,13.565824516538939,13.890551302224237,14.609234006945014,15.340037758741703,15.885588340421851,16.074431004759504,16.009599061642302,15.821860838617228,15.531759332970676,15.291602208779945,15.231159127572171,15.453460808756144,15.888326574826426,16.2840259367178,16.573265902338051,16.760293639350053,16.786000674574023,16.680210658869175,16.552266008134183,16.48657635681413,16.532123651941234,16.701692195237701,16.957368529228894,17.228715972923084,17.448703244540496,{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",AN10+AN21+AN32+AN43+AN54,0),IF(CO_Include_Y_N=\"Yes\",AN68+AN79+AN90+AN101+AN112,0))","v":17.581607270938775}]
["Revenues (MM)",null,null,{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",D11+D22+D33+D44+D55,0),IF(CO_Include_Y_N=\"Yes\",D69+D80+D91+D102+D113,0))","v":1820.996189553153},1742.4771571624972,1479.1080348188882,2155.5290095894925,2212.089863043605,2229.294389487357,2210.4884866146494,2164.9813707659582,2094.6228538899591,1986.7597293144838,1875.2840952572155,1820.2800036203325,1836.9001077171065,1903.7302232295551,1969.6233967931389,2009.8645851922533,2004.6229231344478,1968.7887361131998,1919.5587197728373,1859.9759065890396,1808.3440096887423,1779.2844141569669,1783.5716201034477,1811.7731516588569,1834.7222484069389,1845.2054294609075,1844.2015562567547,1825.7996582465596,1793.9032395832817,1760.582991702561,1734.7181300206903,1721.0815617263586,1720.5182355285754,1728.7014560268321,1738.2501502578787,1742.4680073677098,1738.0451775930351]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",D14+D25+D36+D47+D58,0),IF(CO_Include_Y_N=\"Yes\",D72+D83+D94+D105+D116,0))","v":127.62518326813482},122.12214819514377,103.66382703055146,151.07103818605233,155.0351262655856,156.24091178728082,154.92289321347971,151.73351037264101,146.80240801103915,139.24278151605091,131.4299709741565,127.57498911536578,128.73981518334716,133.42362824623984,138.0417753903231,140.86209378188701,140.49472998146015,137.98327789161604,134.53297420961121,130.35709097831284,126.73845061970842,124.70179824958413,125.00226864472654,126.97878328756303,128.58717911788639,129.32189669221265,129.2515398719222,127.96183612651843,125.72636397075466,123.39110222407294,121.57835394305445,120.62263007185865,120.58314914946887,121.15667314792924,121.82589687184473,122.12150692843312,121.81153128773988]
[null,"Material",null,{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",D15+D26+D37+D48+D59,0),IF(CO_Include_Y_N=\"Yes\",D73+D84+D95+D106+D117,0))","v":1216.2734547405648},1163.8292951445449,987.92070503186847,1439.7134548262027,1477.4913837578326,1488.9825713478801,1476.4217979713492,1446.0268430965953,1399.0332267001809,1326.9896628974923,1252.5332442997687,1215.795102318003,1226.8959445624296,1271.5328833662295,1315.544023155416,1342.4217780446597,1338.9207853154032,1314.9865394909525,1282.1049978409835,1242.3086520551074,1207.8228546778253,1188.4134704882467,1191.2769662042867,1210.1132352808791,1225.4413163307436,1232.4432062360211,1231.7727027296762,1219.4817708787227,1198.1776256289972,1175.9224813100845,1158.6469126654761,1149.5388232991704,1149.1625684203,1154.6282766537483,1161.0060073636109,1163.8231838453673,1160.8691027327134]
[null,"Overhead",null,{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",D16+D27+D38+D49+D60,0),IF(CO_Include_Y_N=\"Yes\",D74+D85+D96+D107+D118,0))","v":39.42256262042428},37.722712017180932,32.021060483014423,46.664829859712633,47.889310064532026,48.26176912017123,47.854642027931213,46.869463072306836,45.346278645377929,43.011160753640468,40.597836008928873,39.40705798348629,39.766864938751702,41.213663360864921,42.640178021341121,43.511355445371692,43.397879232793969,42.622108536566536,41.556332884142641,40.266430578297772,39.148656856177723,38.519548606996423,38.612361895602625,39.22289400440831,39.719716682469723,39.946666010498099,39.924933260874177,39.5265524291056,38.836030082417501,38.114683400781608,37.554737622107375,37.259520932146643,37.24732554017644,37.424483254388036,37.631201971553004,37.722513934197551,37.626764539030283]
[null,"Depreciation",null,{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",D17+D28+D39+D50+D61,0),IF(CO_Include_Y_N=\"Yes\",D75+D86+D97+D108+D119,0))","v":61.913870444807209},59.244223343524908,50.289673183842204,73.28798632604277,75.21105534348257,75.796009242570136,75.156608544898077,73.609366606042585,71.217177032258618,67.549830796692461,63.759659238745336,61.889520123091316,62.454603662381622,64.726827589804884,66.967195490966731,68.335395896536625,68.157179386571229,66.938817027848785,65.264996472276479,63.239180824027351,61.483696329417249,60.495670081336876,60.641435083517223,61.600287156401144,62.380556445835929,62.736984601670855,62.702852912729668,62.077188380383035,60.992710145831573,59.85982171788708,58.98041642070347,58.516773098696198,58.497620007971555,58.775849504912294,59.100505108767877,59.243912250502149,59.093536038163201]
[]
[null,"Average Price per Unit",null,{"$f":"D131/D130","v":153.65759763337718},{"$f":"E131/E130","v":153.65759763337718},153.65759763337718,153.65759763337718,150.80569591254124,148.02964801504348,145.3732295699825,142.85109622423386,140.46813985101323,138.24068090245376,136.16257860110488,134.18130253720415,132.24097933556973,130.31006432811947,128.39755858297843,126.52125575217318,124.70879513812314,122.97551790851887,121.32319575758572,119.75307283062904,118.25732745326381,116.81871348425619,115.41567563253219,114.0317165011854,112.67006424191096,111.33625927045541,110.03396455578275,108.76918770842911,107.54679759571444,106.36507356982833,105.2200343162034,104.1052920944168,103.014605670865,101.94396925720655,100.89261167168462,99.862321167786988,98.855875393480545]

{"sheet":"STANDARD Revenue & Cost (CALC)","index":10,"n_rows":139,"n_cols":41,"rows_kept":139,"cut":false,"hidden":false,"merged":[[124,0,124,4],[0,0,0,39],[5,0,5,1],[63,0,63,1]]}
["Standard Case Revenue & Cost"]
[null,null,"This tab computes revenues per product class and per efficiency level for the base case.  Totals are summed for each product class."]
[null,null,null,{"$f":"IF(D4=Base_Year,\"Base Year\",IF(D4=Standard_Year,\"Standard Year\",IF(D4=Announcement_Year,\"Ann. Year\",\"\")))","v":""},"","","","Base Year","","","Standard Year","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,2007,{"$f":"D4+1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AN4+1","v":2044}]
["Income Statement (Standard Case)"]
["PC 1"]
[]
[{"$f":"MW_EL_Baseline","v":4},"Baseline"]
["Unit Price",null,null,{"$f":"IF(D$4<Standard_Year,'BASE Revenue & Cost (CALC)'!D9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE))","v":151.64063057591622},{"$f":"IF(E$4<Standard_Year,'BASE Revenue & Cost (CALC)'!E9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(E$4,Multipliers_Table,2,FALSE))","v":151.64063057591622},{"$f":"IF(F$4<Standard_Year,'BASE Revenue & Cost (CALC)'!F9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(F$4,Multipliers_Table,2,FALSE))","v":151.64063057591622},{"$f":"IF(G$4<Standard_Year,'BASE Revenue & Cost (CALC)'!G9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(G$4,Multipliers_Table,2,FALSE))","v":151.64063057591622},{"$f":"IF(H$4<Standard_Year,'BASE Revenue & Cost (CALC)'!H9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(H$4,Multipliers_Table,2,FALSE))","v":148.8261639829922},{"$f":"IF(I$4<Standard_Year,'BASE Revenue & Cost (CALC)'!I9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(I$4,Multipliers_Table,2,FALSE))","v":146.08655552777014},{"$f":"IF(J$4<Standard_Year,'BASE Revenue & Cost (CALC)'!J9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(J$4,Multipliers_Table,2,FALSE))","v":143.46500622407962},{"$f":"IF(K$4<Standard_Year,'BASE Revenue & Cost (CALC)'!K9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(K$4,Multipliers_Table,2,FALSE))","v":140.97597934329755},{"$f":"IF(L$4<Standard_Year,'BASE Revenue & Cost (CALC)'!L9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(L$4,Multipliers_Table,2,FALSE))","v":138.62430254608341},{"$f":"IF(M$4<Standard_Year,'BASE Revenue & Cost (CALC)'!M9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(M$4,Multipliers_Table,2,FALSE))","v":136.42608205621582},{"$f":"IF(N$4<Standard_Year,'BASE Revenue & Cost (CALC)'!N9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(N$4,Multipliers_Table,2,FALSE))","v":134.37525770238409},{"$f":"IF(O$4<Standard_Year,'BASE Revenue & Cost (CALC)'!O9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(O$4,Multipliers_Table,2,FALSE))","v":132.41998860861807},{"$f":"IF(P$4<Standard_Year,'BASE Revenue & Cost (CALC)'!P9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(P$4,Multipliers_Table,2,FALSE))","v":130.50513481454175},{"$f":"IF(Q$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Q9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(Q$4,Multipliers_Table,2,FALSE))","v":128.59956571917633},{"$f":"IF(R$4<Standard_Year,'BASE Revenue & Cost (CALC)'!R9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(R$4,Multipliers_Table,2,FALSE))","v":126.71216423926244},{"$f":"IF(S$4<Standard_Year,'BASE Revenue & Cost (CALC)'!S9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(S$4,Multipliers_Table,2,FALSE))","v":124.86049046069959},{"$f":"IF(T$4<Standard_Year,'BASE Revenue & Cost (CALC)'!T9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(T$4,Multipliers_Table,2,FALSE))","v":123.07182088209323},{"$f":"IF(U$4<Standard_Year,'BASE Revenue & Cost (CALC)'!U9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(U$4,Multipliers_Table,2,FALSE))","v":121.36129529723287},{"$f":"IF(V$4<Standard_Year,'BASE Revenue & Cost (CALC)'!V9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(V$4,Multipliers_Table,2,FALSE))","v":119.73066214442331},{"$f":"IF(W$4<Standard_Year,'BASE Revenue & Cost (CALC)'!W9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(W$4,Multipliers_Table,2,FALSE))","v":118.18114923785359},{"$f":"IF(X$4<Standard_Year,'BASE Revenue & Cost (CALC)'!X9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(X$4,Multipliers_Table,2,FALSE))","v":116.70503757336012},{"$f":"IF(Y$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Y9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(Y$4,Multipliers_Table,2,FALSE))","v":115.28530738900473},{"$f":"IF(Z$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Z9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(Z$4,Multipliers_Table,2,FALSE))","v":113.90068633652064},{"$f":"IF(AA$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AA9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AA$4,Multipliers_Table,2,FALSE))","v":112.53489356999921},{"$f":"IF(AB$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AB9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AB$4,Multipliers_Table,2,FALSE))","v":111.19111486720996},{"$f":"IF(AC$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AC9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AC$4,Multipliers_Table,2,FALSE))","v":109.87481791833146},{"$f":"IF(AD$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AD9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AD$4,Multipliers_Table,2,FALSE))","v":108.58961761082809},{"$f":"IF(AE$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AE9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AE$4,Multipliers_Table,2,FALSE))","v":107.34144269709466},{"$f":"IF(AF$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AF9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AF$4,Multipliers_Table,2,FALSE))","v":106.13509813387891},{"$f":"IF(AG$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AG9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AG$4,Multipliers_Table,2,FALSE))","v":104.96888585923669},{"$f":"IF(AH$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AH9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AH$4,Multipliers_Table,2,FALSE))","v":103.83887681882368},{"$f":"IF(AI$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AI9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AI$4,Multipliers_Table,2,FALSE))","v":102.7387671200853},{"$f":"IF(AJ$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AJ9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AJ$4,Multipliers_Table,2,FALSE))","v":101.66239745418302},{"$f":"IF(AK$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AK9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AK$4,Multipliers_Table,2,FALSE))","v":100.60581461425035},{"$f":"IF(AL$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AL9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AL$4,Multipliers_Table,2,FALSE))","v":99.568257541350434},{"$f":"IF(AM$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AM9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AM$4,Multipliers_Table,2,FALSE))","v":98.551491015687461},{"$f":"IF(AN$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AN9,VLOOKUP($A8,MW_ProdCostStand,8,FALSE)*VLOOKUP(AN$4,Multipliers_Table,2,FALSE))","v":97.558256224782795}]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!D$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":5.4204103799999999},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!E$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":5.1866892},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!F$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":4.4027398799999986},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!G$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":6.4161868569516676},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!H$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":6.7090679528819051},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!I$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":6.8880435881338267},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!J$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":6.954741440349566},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!K$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!L$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!M$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!N$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!O$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!P$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Q$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!R$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!S$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!T$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!U$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!V$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!W$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!X$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Y$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Z$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AA$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AB$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AC$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AD$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AE$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AF$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AG$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AH$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AI$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AJ$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AK$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AL$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AM$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AN$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A8,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D9*D10","v":821.9544480034416},786.5128208892944,667.63425166493346,972.95462088105683,998.48484732864017,1006.2505621156134,997.76202402661488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A8,MW_ProdCostStand,2,FALSE)*D10*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":57.606977799464438},55.12303841413609,46.791390456302807,68.189880085358084,69.979175333718459,70.523438291862675,69.928515998503656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A8,MW_ProdCostStand,3,FALSE)*D10*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":548.99696212864535},525.32491355487628,445.92395219393626,649.85247351625924,666.90453375661093,672.09138302442818,666.42174812544647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A8,MW_ProdCostStand,4,FALSE)*D10*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":17.794408842504676},17.027136636064721,14.45354649548139,21.063396336884558,21.616097631163729,21.784216806392166,21.60044930249008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A8,MW_ProdCostStand,5,FALSE)*D10*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":27.94645123211702},26.741435910236014,22.69956455660774,33.080457109955937,33.94848480917377,34.21251911193086,33.923908816904913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MW_EL_EL1","v":2},"TSL 1"]
["Unit Price",null,null,{"$f":"IF(D$4<Standard_Year,'BASE Revenue & Cost (CALC)'!D20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE))","v":151.97775329766591},{"$f":"IF(E$4<Standard_Year,'BASE Revenue & Cost (CALC)'!E20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(E$4,Multipliers_Table,2,FALSE))","v":151.97775329766591},{"$f":"IF(F$4<Standard_Year,'BASE Revenue & Cost (CALC)'!F20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(F$4,Multipliers_Table,2,FALSE))","v":151.97775329766591},{"$f":"IF(G$4<Standard_Year,'BASE Revenue & Cost (CALC)'!G20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(G$4,Multipliers_Table,2,FALSE))","v":151.97775329766591},{"$f":"IF(H$4<Standard_Year,'BASE Revenue & Cost (CALC)'!H20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(H$4,Multipliers_Table,2,FALSE))","v":149.15702967036742},{"$f":"IF(I$4<Standard_Year,'BASE Revenue & Cost (CALC)'!I20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(I$4,Multipliers_Table,2,FALSE))","v":146.41133060304855},{"$f":"IF(J$4<Standard_Year,'BASE Revenue & Cost (CALC)'!J20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(J$4,Multipliers_Table,2,FALSE))","v":143.78395315268583},{"$f":"IF(K$4<Standard_Year,'BASE Revenue & Cost (CALC)'!K20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(K$4,Multipliers_Table,2,FALSE))","v":141.28939274495013},{"$f":"IF(L$4<Standard_Year,'BASE Revenue & Cost (CALC)'!L20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(L$4,Multipliers_Table,2,FALSE))","v":138.93248777320559},{"$f":"IF(M$4<Standard_Year,'BASE Revenue & Cost (CALC)'!M20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(M$4,Multipliers_Table,2,FALSE))","v":136.72938026808532},{"$f":"IF(N$4<Standard_Year,'BASE Revenue & Cost (CALC)'!N20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(N$4,Multipliers_Table,2,FALSE))","v":134.67399658549473},{"$f":"IF(O$4<Standard_Year,'BASE Revenue & Cost (CALC)'!O20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(O$4,Multipliers_Table,2,FALSE))","v":132.71438059844465},{"$f":"IF(P$4<Standard_Year,'BASE Revenue & Cost (CALC)'!P20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(P$4,Multipliers_Table,2,FALSE))","v":130.79526976111839},{"$f":"IF(Q$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Q20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(Q$4,Multipliers_Table,2,FALSE))","v":128.88546426395567},{"$f":"IF(R$4<Standard_Year,'BASE Revenue & Cost (CALC)'!R20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(R$4,Multipliers_Table,2,FALSE))","v":126.99386677192071},{"$f":"IF(S$4<Standard_Year,'BASE Revenue & Cost (CALC)'!S20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(S$4,Multipliers_Table,2,FALSE))","v":125.13807640994847},{"$f":"IF(T$4<Standard_Year,'BASE Revenue & Cost (CALC)'!T20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(T$4,Multipliers_Table,2,FALSE))","v":123.34543031690556},{"$f":"IF(U$4<Standard_Year,'BASE Revenue & Cost (CALC)'!U20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(U$4,Multipliers_Table,2,FALSE))","v":121.63110194489904},{"$f":"IF(V$4<Standard_Year,'BASE Revenue & Cost (CALC)'!V20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(V$4,Multipliers_Table,2,FALSE))","v":119.9968436193072},{"$f":"IF(W$4<Standard_Year,'BASE Revenue & Cost (CALC)'!W20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(W$4,Multipliers_Table,2,FALSE))","v":118.44388588395734},{"$f":"IF(X$4<Standard_Year,'BASE Revenue & Cost (CALC)'!X20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(X$4,Multipliers_Table,2,FALSE))","v":116.96449257403643},{"$f":"IF(Y$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Y20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(Y$4,Multipliers_Table,2,FALSE))","v":115.5416060898023},{"$f":"IF(Z$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Z20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(Z$4,Multipliers_Table,2,FALSE))","v":114.15390679096674},{"$f":"IF(AA$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AA20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AA$4,Multipliers_Table,2,FALSE))","v":112.78507763655213},{"$f":"IF(AB$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AB20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AB$4,Multipliers_Table,2,FALSE))","v":111.43831148684977},{"$f":"IF(AC$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AC20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AC$4,Multipliers_Table,2,FALSE))","v":110.11908818763659},{"$f":"IF(AD$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AD20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AD$4,Multipliers_Table,2,FALSE))","v":108.83103066288206},{"$f":"IF(AE$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AE20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AE$4,Multipliers_Table,2,FALSE))","v":107.58008084559845},{"$f":"IF(AF$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AF20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AF$4,Multipliers_Table,2,FALSE))","v":106.37105437476352},{"$f":"IF(AG$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AG20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AG$4,Multipliers_Table,2,FALSE))","v":105.20224941335475},{"$f":"IF(AH$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AH20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AH$4,Multipliers_Table,2,FALSE))","v":104.06972817207671},{"$f":"IF(AI$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AI20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AI$4,Multipliers_Table,2,FALSE))","v":102.96717274375746},{"$f":"IF(AJ$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AJ20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AJ$4,Multipliers_Table,2,FALSE))","v":101.88841012637509},{"$f":"IF(AK$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AK20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AK$4,Multipliers_Table,2,FALSE))","v":100.82947832441688},{"$f":"IF(AL$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AL20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AL$4,Multipliers_Table,2,FALSE))","v":99.789614586983461},{"$f":"IF(AM$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AM20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AM$4,Multipliers_Table,2,FALSE))","v":98.770587617683361},{"$f":"IF(AN$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AN20,VLOOKUP($A19,MW_ProdCostStand,8,FALSE)*VLOOKUP(AN$4,Multipliers_Table,2,FALSE))","v":97.775144698160574}]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!D$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":4.0594415399999999},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!E$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":3.8844035999999997},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!F$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":3.2972900399999991},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!G$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":4.8051962175438891},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!H$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":5.024540068608526},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!I$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":5.1585780984725185},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!J$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":5.208529303811579},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!K$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!L$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!M$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!N$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!O$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!P$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Q$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!R$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!S$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!T$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!U$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!V$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!W$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!X$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Y$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Z$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AA$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AB$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AC$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AD$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AE$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AF$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AG$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AH$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AI$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AJ$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AK$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AL$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AM$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AN$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A19,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D20*D21","v":616.94480489241698},590.34293202936533,501.11473224997081,730.28292529676253,749.44547209339191,755.27428341710549,748.90293341363542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A19,MW_ProdCostStand,2,FALSE)*D21*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":43.238802059239632},41.374400080311986,35.120809098155476,51.182145637251175,52.525159730764543,52.933674102014756,52.487135709170651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A19,MW_ProdCostStand,3,FALSE)*D21*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":412.06763283501147},394.29980224023541,334.70281273055605,487.76803684948777,500.56701859786978,504.46017802697531,500.20464804589204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A19,MW_ProdCostStand,4,FALSE)*D21*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":13.35617578100749},12.780274521696475,10.848582235083796,15.80982130457001,16.224669345104516,16.35085669284857,16.212923980012924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A19,MW_ProdCostStand,5,FALSE)*D21*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":20.976123366342179},20.071659688998423,17.037900896499011,24.82961946008993,25.481146051175326,25.679325636181588,25.462699736063605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MW_EL_EL2","v":1.5},"TSL 2"]
["Unit Price",null,null,{"$f":"IF(D$4<Standard_Year,'BASE Revenue & Cost (CALC)'!D31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE))","v":152.39353798782386},{"$f":"IF(E$4<Standard_Year,'BASE Revenue & Cost (CALC)'!E31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(E$4,Multipliers_Table,2,FALSE))","v":152.39353798782386},{"$f":"IF(F$4<Standard_Year,'BASE Revenue & Cost (CALC)'!F31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(F$4,Multipliers_Table,2,FALSE))","v":152.39353798782386},{"$f":"IF(G$4<Standard_Year,'BASE Revenue & Cost (CALC)'!G31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(G$4,Multipliers_Table,2,FALSE))","v":152.39353798782386},{"$f":"IF(H$4<Standard_Year,'BASE Revenue & Cost (CALC)'!H31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(H$4,Multipliers_Table,2,FALSE))","v":149.56509735146352},{"$f":"IF(I$4<Standard_Year,'BASE Revenue & Cost (CALC)'!I31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(I$4,Multipliers_Table,2,FALSE))","v":146.81188652922526},{"$f":"IF(J$4<Standard_Year,'BASE Revenue & Cost (CALC)'!J31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(J$4,Multipliers_Table,2,FALSE))","v":144.17732103130015},{"$f":"IF(K$4<Standard_Year,'BASE Revenue & Cost (CALC)'!K31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(K$4,Multipliers_Table,2,FALSE))","v":141.67593594032164},{"$f":"IF(L$4<Standard_Year,'BASE Revenue & Cost (CALC)'!L31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(L$4,Multipliers_Table,2,FALSE))","v":139.31258288665629},{"$f":"IF(M$4<Standard_Year,'BASE Revenue & Cost (CALC)'!M31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(M$4,Multipliers_Table,2,FALSE))","v":137.10344806272437},{"$f":"IF(N$4<Standard_Year,'BASE Revenue & Cost (CALC)'!N31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(N$4,Multipliers_Table,2,FALSE))","v":135.04244120799788},{"$f":"IF(O$4<Standard_Year,'BASE Revenue & Cost (CALC)'!O31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(O$4,Multipliers_Table,2,FALSE))","v":133.0774640525641},{"$f":"IF(P$4<Standard_Year,'BASE Revenue & Cost (CALC)'!P31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(P$4,Multipliers_Table,2,FALSE))","v":131.1531028618962},{"$f":"IF(Q$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Q31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(Q$4,Multipliers_Table,2,FALSE))","v":129.23807246918355},{"$f":"IF(R$4<Standard_Year,'BASE Revenue & Cost (CALC)'!R31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(R$4,Multipliers_Table,2,FALSE))","v":127.34129989553259},{"$f":"IF(S$4<Standard_Year,'BASE Revenue & Cost (CALC)'!S31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(S$4,Multipliers_Table,2,FALSE))","v":125.48043241402206},{"$f":"IF(T$4<Standard_Year,'BASE Revenue & Cost (CALC)'!T31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(T$4,Multipliers_Table,2,FALSE))","v":123.6828819531741},{"$f":"IF(U$4<Standard_Year,'BASE Revenue & Cost (CALC)'!U31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(U$4,Multipliers_Table,2,FALSE))","v":121.96386347702064},{"$f":"IF(V$4<Standard_Year,'BASE Revenue & Cost (CALC)'!V31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(V$4,Multipliers_Table,2,FALSE))","v":120.32513410499733},{"$f":"IF(W$4<Standard_Year,'BASE Revenue & Cost (CALC)'!W31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(W$4,Multipliers_Table,2,FALSE))","v":118.76792774748526},{"$f":"IF(X$4<Standard_Year,'BASE Revenue & Cost (CALC)'!X31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(X$4,Multipliers_Table,2,FALSE))","v":117.28448707487055},{"$f":"IF(Y$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Y31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(Y$4,Multipliers_Table,2,FALSE))","v":115.85770782078596},{"$f":"IF(Z$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Z31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(Z$4,Multipliers_Table,2,FALSE))","v":114.46621201811692},{"$f":"IF(AA$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AA31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AA$4,Multipliers_Table,2,FALSE))","v":113.09363798530072},{"$f":"IF(AB$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AB31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AB$4,Multipliers_Table,2,FALSE))","v":111.74318731773887},{"$f":"IF(AC$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AC31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AC$4,Multipliers_Table,2,FALSE))","v":110.42035485311293},{"$f":"IF(AD$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AD31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AD$4,Multipliers_Table,2,FALSE))","v":109.12877342708195},{"$f":"IF(AE$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AE31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AE$4,Multipliers_Table,2,FALSE))","v":107.87440122875311},{"$f":"IF(AF$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AF31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AF$4,Multipliers_Table,2,FALSE))","v":106.66206707185452},{"$f":"IF(AG$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AG31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AG$4,Multipliers_Table,2,FALSE))","v":105.49006446343368},{"$f":"IF(AH$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AH31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AH$4,Multipliers_Table,2,FALSE))","v":104.35444484108878},{"$f":"IF(AI$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AI31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AI$4,Multipliers_Table,2,FALSE))","v":103.24887301295311},{"$f":"IF(AJ$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AJ31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AJ$4,Multipliers_Table,2,FALSE))","v":102.16715908874531},{"$f":"IF(AK$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AK31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AK$4,Multipliers_Table,2,FALSE))","v":101.10533023362227},{"$f":"IF(AL$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AL31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AL$4,Multipliers_Table,2,FALSE))","v":100.06262160993086},{"$f":"IF(AM$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AM31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AM$4,Multipliers_Table,2,FALSE))","v":99.04080676014496},{"$f":"IF(AN$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AN31,VLOOKUP($A30,MW_ProdCostStand,8,FALSE)*VLOOKUP(AN$4,Multipliers_Table,2,FALSE))","v":98.042640481993146}]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!D$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":2.2526380800000001},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!E$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":2.1555072000000002},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!F$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":1.8297100799999997},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!G$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":2.6664672652266668},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!H$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":2.7881840843145582},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!I$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":2.8625635690945774},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!J$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":2.8902821570283912},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!K$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!L$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!M$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!N$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!O$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!P$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Q$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!R$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!S$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!T$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!U$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!V$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!W$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!X$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Y$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Z$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AA$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AB$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AC$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AD$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AE$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AF$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AG$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AH$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AI$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AJ$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AK$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AL$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AM$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AN$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A30,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D31*D32","v":343.2874868172986},328.48536836622787,278.83599258318418,406.35238047660886,417.01502400430809,420.25835788860718,416.71313842492106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A30,MW_ProdCostStand,2,FALSE)*D32*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":24.059428937885933},23.022017058107036,19.542322416343765,28.479355051531417,29.226650318897864,29.453960559170799,29.205492557768924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A30,MW_ProdCostStand,3,FALSE)*D32*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":229.28738673689276},219.40080715520747,186.23916840176602,271.40947162861221,278.5312274864782,280.69750379774365,278.32959311805735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A30,MW_ProdCostStand,4,FALSE)*D32*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":7.4317961363685798},7.1113465687637918,6.0364922461128963,8.7970816508015499,9.0279161438013045,9.0981307515452663,9.0213806533780598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A30,MW_ProdCostStand,5,FALSE)*D32*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":11.671774551788156},11.16850252445175,9.4804237478282634,13.815980936204703,14.178510816146476,14.288784168212647,14.168246706447318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MW_EL_EL3","v":1},"TSL 3"]
["Unit Price",null,null,{"$f":"IF(D$4<Standard_Year,'BASE Revenue & Cost (CALC)'!D42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE))","v":153.29253191248972},{"$f":"IF(E$4<Standard_Year,'BASE Revenue & Cost (CALC)'!E42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(E$4,Multipliers_Table,2,FALSE))","v":153.29253191248972},{"$f":"IF(F$4<Standard_Year,'BASE Revenue & Cost (CALC)'!F42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(F$4,Multipliers_Table,2,FALSE))","v":153.29253191248972},{"$f":"IF(G$4<Standard_Year,'BASE Revenue & Cost (CALC)'!G42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(G$4,Multipliers_Table,2,FALSE))","v":153.29253191248972},{"$f":"IF(H$4<Standard_Year,'BASE Revenue & Cost (CALC)'!H42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(H$4,Multipliers_Table,2,FALSE))","v":150.44740585113078},{"$f":"IF(I$4<Standard_Year,'BASE Revenue & Cost (CALC)'!I42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(I$4,Multipliers_Table,2,FALSE))","v":147.67795339663439},{"$f":"IF(J$4<Standard_Year,'BASE Revenue & Cost (CALC)'!J42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(J$4,Multipliers_Table,2,FALSE))","v":145.02784617425007},{"$f":"IF(K$4<Standard_Year,'BASE Revenue & Cost (CALC)'!K42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(K$4,Multipliers_Table,2,FALSE))","v":142.51170501139521},{"$f":"IF(L$4<Standard_Year,'BASE Revenue & Cost (CALC)'!L42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(L$4,Multipliers_Table,2,FALSE))","v":140.13441015898209},{"$f":"IF(M$4<Standard_Year,'BASE Revenue & Cost (CALC)'!M42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(M$4,Multipliers_Table,2,FALSE))","v":137.91224329437637},{"$f":"IF(N$4<Standard_Year,'BASE Revenue & Cost (CALC)'!N42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(N$4,Multipliers_Table,2,FALSE))","v":135.8390782296263},{"$f":"IF(O$4<Standard_Year,'BASE Revenue & Cost (CALC)'!O42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(O$4,Multipliers_Table,2,FALSE))","v":133.86250935876831},{"$f":"IF(P$4<Standard_Year,'BASE Revenue & Cost (CALC)'!P42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(P$4,Multipliers_Table,2,FALSE))","v":131.92679605276723},{"$f":"IF(Q$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Q42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(Q$4,Multipliers_Table,2,FALSE))","v":130.00046858859514},{"$f":"IF(R$4<Standard_Year,'BASE Revenue & Cost (CALC)'!R42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(R$4,Multipliers_Table,2,FALSE))","v":128.092506649288},{"$f":"IF(S$4<Standard_Year,'BASE Revenue & Cost (CALC)'!S42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(S$4,Multipliers_Table,2,FALSE))","v":126.22066161201906},{"$f":"IF(T$4<Standard_Year,'BASE Revenue & Cost (CALC)'!T42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(T$4,Multipliers_Table,2,FALSE))","v":124.41250711267367},{"$f":"IF(U$4<Standard_Year,'BASE Revenue & Cost (CALC)'!U42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(U$4,Multipliers_Table,2,FALSE))","v":122.68334787079709},{"$f":"IF(V$4<Standard_Year,'BASE Revenue & Cost (CALC)'!V42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(V$4,Multipliers_Table,2,FALSE))","v":121.0349513713544},{"$f":"IF(W$4<Standard_Year,'BASE Revenue & Cost (CALC)'!W42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(W$4,Multipliers_Table,2,FALSE))","v":119.46855880376191},{"$f":"IF(X$4<Standard_Year,'BASE Revenue & Cost (CALC)'!X42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(X$4,Multipliers_Table,2,FALSE))","v":117.97636707667407},{"$f":"IF(Y$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Y42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(Y$4,Multipliers_Table,2,FALSE))","v":116.54117102291282},{"$f":"IF(Z$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Z42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(Z$4,Multipliers_Table,2,FALSE))","v":115.14146656330651},{"$f":"IF(AA$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AA42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AA$4,Multipliers_Table,2,FALSE))","v":113.76079549610847},{"$f":"IF(AB$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AB42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AB$4,Multipliers_Table,2,FALSE))","v":112.40237830344506},{"$f":"IF(AC$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AC42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AC$4,Multipliers_Table,2,FALSE))","v":111.07174223792663},{"$f":"IF(AD$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AD42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AD$4,Multipliers_Table,2,FALSE))","v":109.77254156589255},{"$f":"IF(AE$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AE42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AE$4,Multipliers_Table,2,FALSE))","v":108.51076962476321},{"$f":"IF(AF$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AF42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AF$4,Multipliers_Table,2,FALSE))","v":107.29128371421346},{"$f":"IF(AG$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AG42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AG$4,Multipliers_Table,2,FALSE))","v":106.11236727441516},{"$f":"IF(AH$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AH42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AH$4,Multipliers_Table,2,FALSE))","v":104.97004844976354},{"$f":"IF(AI$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AI42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AI$4,Multipliers_Table,2,FALSE))","v":103.85795467607886},{"$f":"IF(AJ$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AJ42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AJ$4,Multipliers_Table,2,FALSE))","v":102.76985954792417},{"$f":"IF(AK$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AK42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AK$4,Multipliers_Table,2,FALSE))","v":101.70176679406634},{"$f":"IF(AL$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AL42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AL$4,Multipliers_Table,2,FALSE))","v":100.65290706495229},{"$f":"IF(AM$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AM42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AM$4,Multipliers_Table,2,FALSE))","v":99.625064365467381},{"$f":"IF(AN$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AN42,VLOOKUP($A41,MW_ProdCostStand,8,FALSE)*VLOOKUP(AN$4,Multipliers_Table,2,FALSE))","v":98.621009744333875}]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!D$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!E$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!F$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!G$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!H$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!I$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!J$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!K$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!L$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!M$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!N$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!O$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!P$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Q$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!R$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!S$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!T$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!U$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!V$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!W$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!X$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Y$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Z$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AA$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AB$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AC$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AD$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AE$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AF$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AG$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AH$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AI$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AJ$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AK$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AL$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AM$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AN$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A41,'Microwave Shipments (CALC)'!$C$8:$AF$8,0), FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D42*D43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A41,MW_ProdCostStand,2,FALSE)*D43*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A41,MW_ProdCostStand,3,FALSE)*D43*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A41,MW_ProdCostStand,4,FALSE)*D43*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A41,MW_ProdCostStand,5,FALSE)*D43*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MW_EL_EL4","v":0.02},"TSL 4"]
["Unit Price",null,null,{"$f":"IF(D$4<Standard_Year,'BASE Revenue & Cost (CALC)'!D53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE))","v":157.40542911783604},{"$f":"IF(E$4<Standard_Year,'BASE Revenue & Cost (CALC)'!E53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(E$4,Multipliers_Table,2,FALSE))","v":157.40542911783604},{"$f":"IF(F$4<Standard_Year,'BASE Revenue & Cost (CALC)'!F53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(F$4,Multipliers_Table,2,FALSE))","v":157.40542911783604},{"$f":"IF(G$4<Standard_Year,'BASE Revenue & Cost (CALC)'!G53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(G$4,Multipliers_Table,2,FALSE))","v":157.40542911783604},{"$f":"IF(H$4<Standard_Year,'BASE Revenue & Cost (CALC)'!H53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(H$4,Multipliers_Table,2,FALSE))","v":154.48396723710854},{"$f":"IF(I$4<Standard_Year,'BASE Revenue & Cost (CALC)'!I53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(I$4,Multipliers_Table,2,FALSE))","v":151.64020931503111},{"$f":"IF(J$4<Standard_Year,'BASE Revenue & Cost (CALC)'!J53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(J$4,Multipliers_Table,2,FALSE))","v":148.91899870324596},{"$f":"IF(K$4<Standard_Year,'BASE Revenue & Cost (CALC)'!K53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(K$4,Multipliers_Table,2,FALSE))","v":146.33534851155682},{"$f":"IF(L$4<Standard_Year,'BASE Revenue & Cost (CALC)'!L53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(L$4,Multipliers_Table,2,FALSE))","v":143.89426992987268},{"$f":"IF(M$4<Standard_Year,'BASE Revenue & Cost (CALC)'!M53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(M$4,Multipliers_Table,2,FALSE))","v":141.61248147918428},{"$f":"IF(N$4<Standard_Year,'BASE Revenue & Cost (CALC)'!N53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(N$4,Multipliers_Table,2,FALSE))","v":139.48369260357629},{"$f":"IF(O$4<Standard_Year,'BASE Revenue & Cost (CALC)'!O53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(O$4,Multipliers_Table,2,FALSE))","v":137.4540916346526},{"$f":"IF(P$4<Standard_Year,'BASE Revenue & Cost (CALC)'!P53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(P$4,Multipliers_Table,2,FALSE))","v":135.46644240100207},{"$f":"IF(Q$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Q53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(Q$4,Multipliers_Table,2,FALSE))","v":133.48843083490326},{"$f":"IF(R$4<Standard_Year,'BASE Revenue & Cost (CALC)'!R53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(R$4,Multipliers_Table,2,FALSE))","v":131.52927754771909},{"$f":"IF(S$4<Standard_Year,'BASE Revenue & Cost (CALC)'!S53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(S$4,Multipliers_Table,2,FALSE))","v":129.60721019285529},{"$f":"IF(T$4<Standard_Year,'BASE Revenue & Cost (CALC)'!T53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(T$4,Multipliers_Table,2,FALSE))","v":127.75054221738415},{"$f":"IF(U$4<Standard_Year,'BASE Revenue & Cost (CALC)'!U53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(U$4,Multipliers_Table,2,FALSE))","v":125.97498897232435},{"$f":"IF(V$4<Standard_Year,'BASE Revenue & Cost (CALC)'!V53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(V$4,Multipliers_Table,2,FALSE))","v":124.28236536493793},{"$f":"IF(W$4<Standard_Year,'BASE Revenue & Cost (CALC)'!W53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(W$4,Multipliers_Table,2,FALSE))","v":122.67394588622753},{"$f":"IF(X$4<Standard_Year,'BASE Revenue & Cost (CALC)'!X53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(X$4,Multipliers_Table,2,FALSE))","v":121.14171808492517},{"$f":"IF(Y$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Y53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(Y$4,Multipliers_Table,2,FALSE))","v":119.66801517264319},{"$f":"IF(Z$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Z53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(Z$4,Multipliers_Table,2,FALSE))","v":118.23075610754891},{"$f":"IF(AA$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AA53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AA$4,Multipliers_Table,2,FALSE))","v":116.81304110805402},{"$f":"IF(AB$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AB53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AB$4,Multipliers_Table,2,FALSE))","v":115.41817706305086},{"$f":"IF(AC$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AC53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AC$4,Multipliers_Table,2,FALSE))","v":114.05183952344935},{"$f":"IF(AD$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AD53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AD$4,Multipliers_Table,2,FALSE))","v":112.71778080095105},{"$f":"IF(AE$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AE53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AE$4,Multipliers_Table,2,FALSE))","v":111.42215503650945},{"$f":"IF(AF$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AF53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AF$4,Multipliers_Table,2,FALSE))","v":110.16994985300568},{"$f":"IF(AG$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AG53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AG$4,Multipliers_Table,2,FALSE))","v":108.95940263465548},{"$f":"IF(AH$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AH53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AH$4,Multipliers_Table,2,FALSE))","v":107.78643495945053},{"$f":"IF(AI$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AI53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AI$4,Multipliers_Table,2,FALSE))","v":106.64450328487919},{"$f":"IF(AJ$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AJ53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AJ$4,Multipliers_Table,2,FALSE))","v":105.52721414866745},{"$f":"IF(AK$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AK53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AK$4,Multipliers_Table,2,FALSE))","v":104.43046405809801},{"$f":"IF(AL$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AL53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AL$4,Multipliers_Table,2,FALSE))","v":103.35346302167528},{"$f":"IF(AM$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AM53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AM$4,Multipliers_Table,2,FALSE))","v":102.29804290981741},{"$f":"IF(AN$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AN53,VLOOKUP($A52,MW_ProdCostStand,8,FALSE)*VLOOKUP(AN$4,Multipliers_Table,2,FALSE))","v":101.26704911954269}]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!D$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!E$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!F$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!G$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!H$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!I$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!J$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!K$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":14.854079495327639},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!L$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":14.648644925848311},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!M$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":14.139342349094846},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!N$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":13.560586229193092},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!O$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":13.367960317586398},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!P$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":13.689451925911715},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Q$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":14.396710908382296},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!R$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":15.11118223980043},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!S$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":15.636603134244586},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!T$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":15.80408273986138},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!U$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":15.718029821017868},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!V$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":15.520513866259147},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!W$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":15.236021286421789},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!X$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":15.008036345386003},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Y$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":14.955148535377496},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Z$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":15.175474163024484},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AA$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":15.599844116424727},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AB$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":15.980778910053454},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AC$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":16.253689730276413},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AD$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":16.425109574246402},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AE$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":16.439047322380844},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AF$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":16.327602953660083},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AG$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":16.199378675281945},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AH$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":16.135825255246878},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AI$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":16.181924742181366},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AJ$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":16.347511541387242},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AK$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":16.594188284072445},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AL$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":16.853144570470004},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AM$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":17.059844567396624},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AN$4,MW_TotalShipments,MATCH(MW_TSL,'Microwave Shipments (CALC)'!$C$6:$AF$6,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A52,'Microwave Shipments (CALC)'!$C$8:$AF$8,0),FALSE))/10^6","v":17.180862018713334}]
["Revenues (MM)",null,null,{"$f":"D53*D54","v":0},0,0,0,0,0,0,2173.6768997671402,2107.8560670668767,2002.30735653904,1891.4806411170589,1837.4808424619205,1854.4613508228063,1921.7943483436873,1987.5628828928741,2026.6165091222979,2018.9801392656934,1980.0786333693914,1928.9261749780048,1869.0628508119173,1818.0993079610619,1789.6529418406869,1794.2077845849578,1822.2652320511563,1844.4723698460184,1853.7632127814222,1851.4019006215083,1831.6740794068339,1798.8111986245187,1765.0746235112974,1739.223079391727,1725.7133263232286,1725.1073512257842,1732.9387831731385,1741.830854163019,1745.1887115903553,1739.8551979651286]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A52,MW_ProdCostStand,2,FALSE)*D54*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,152.34293969970707,147.72986259146023,140.33244265060029,132.56511180835039,128.78051619011597,129.97060132262575,134.68965905481355,139.29907082803439,142.03615849104511,141.50096071960354,138.77453446571869,135.18949573018003,130.99395278419979,127.42215426334187,125.42848030056646,125.74770811846638,127.7141245752676,129.27051994127081,129.92167206292206,129.75617863746012,128.37354707982811,126.07034007334282,123.70589988046102,121.89408496566207,120.94724898590231,120.90477899979749,121.45364776913758,122.07685181329062,122.31218847791988,121.93838722683121]
[null,"Material",null,{"$f":"VLOOKUP($A52,MW_ProdCostStand,3,FALSE)*D54*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,1451.8347306472328,1407.8719085163998,1337.3741801117042,1263.351184996641,1227.283826897612,1238.6253891072583,1283.5982111167627,1327.5261024480415,1353.6106649346132,1348.5102072837665,1322.5272484821251,1288.3616760097127,1248.3779723021237,1214.3385796418684,1195.3387815123988,1198.3810362695237,1217.1210692013271,1231.9535836022962,1238.1590911697056,1236.5819317473324,1223.4053938715645,1201.4557325976207,1178.9225164385352,1161.6558428139167,1152.6324554331081,1152.227714649199,1157.4584574946916,1163.3976186882767,1165.6403871669272,1162.0780452575505]
[null,"Overhead",null,{"$f":"VLOOKUP($A52,MW_ProdCostStand,4,FALSE)*D54*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,47.0577117015645,45.632763141133218,43.347749765399726,40.948473394694588,39.779437206598615,40.147046517383572,41.604731781315486,43.028548144355263,43.874016154896182,43.708697155003833,42.866522382193303,41.759127975938164,40.463152916164177,39.359848323368993,38.744015815790171,38.84262314640533,39.450035993313527,39.930796076920942,40.131932597424786,40.080812788924028,39.653727179595606,38.942281992087402,38.211922284236522,37.65226481612369,37.359793536181016,37.34667484248881,37.516216721886117,37.708720268809984,37.781414185172373,37.665949487286888]
[null,"Depreciation",null,{"$f":"VLOOKUP($A52,MW_ProdCostStand,5,FALSE)*D54*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,73.905014592082765,71.667106280273799,68.078450122327368,64.310341797980016,62.474348643705284,63.05168592797542,65.341007843685361,67.577138018357715,68.904961310158129,68.645324735033583,67.3226735345593,65.583489949252154,63.548136927605185,61.815376470676114,60.848200022583356,61.003064675888567,61.957017889739312,62.712060574764628,63.027949234568354,62.947664621131288,62.276918699832358,61.159580753233641,60.012537199384106,59.13358469931871,58.674253094989773,58.653649941676662,58.919918627886709,59.222249041542646,59.336416194072079,59.155076730814379]
[]
[]
["PC 2"]
[]
[{"$f":"CO_EL_Baseline","v":4.5},"Baseline"]
["Unit Price",null,null,{"$f":"IF(D$4<Standard_Year,'BASE Revenue & Cost (CALC)'!D67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE))","v":327.47827052565742},{"$f":"IF(E$4<Standard_Year,'BASE Revenue & Cost (CALC)'!E67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(E$4,Multipliers_Table,2,FALSE))","v":327.47827052565742},{"$f":"IF(F$4<Standard_Year,'BASE Revenue & Cost (CALC)'!F67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(F$4,Multipliers_Table,2,FALSE))","v":327.47827052565742},{"$f":"IF(G$4<Standard_Year,'BASE Revenue & Cost (CALC)'!G67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(G$4,Multipliers_Table,2,FALSE))","v":327.47827052565742},{"$f":"IF(H$4<Standard_Year,'BASE Revenue & Cost (CALC)'!H67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(H$4,Multipliers_Table,2,FALSE))","v":321.40023821464314},{"$f":"IF(I$4<Standard_Year,'BASE Revenue & Cost (CALC)'!I67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(I$4,Multipliers_Table,2,FALSE))","v":315.48386715085735},{"$f":"IF(J$4<Standard_Year,'BASE Revenue & Cost (CALC)'!J67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(J$4,Multipliers_Table,2,FALSE))","v":309.82245286624368},{"$f":"IF(K$4<Standard_Year,'BASE Revenue & Cost (CALC)'!K67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(K$4,Multipliers_Table,2,FALSE))","v":304.44722978048685},{"$f":"IF(L$4<Standard_Year,'BASE Revenue & Cost (CALC)'!L67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(L$4,Multipliers_Table,2,FALSE))","v":299.36862355561067},{"$f":"IF(M$4<Standard_Year,'BASE Revenue & Cost (CALC)'!M67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(M$4,Multipliers_Table,2,FALSE))","v":294.62141667891865},{"$f":"IF(N$4<Standard_Year,'BASE Revenue & Cost (CALC)'!N67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(N$4,Multipliers_Table,2,FALSE))","v":290.192521797685},{"$f":"IF(O$4<Standard_Year,'BASE Revenue & Cost (CALC)'!O67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(O$4,Multipliers_Table,2,FALSE))","v":285.96998500918096},{"$f":"IF(P$4<Standard_Year,'BASE Revenue & Cost (CALC)'!P67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(P$4,Multipliers_Table,2,FALSE))","v":281.83472781319034},{"$f":"IF(Q$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Q67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(Q$4,Multipliers_Table,2,FALSE))","v":277.71952155648069},{"$f":"IF(R$4<Standard_Year,'BASE Revenue & Cost (CALC)'!R67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(R$4,Multipliers_Table,2,FALSE))","v":273.64354950280119},{"$f":"IF(S$4<Standard_Year,'BASE Revenue & Cost (CALC)'!S67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(S$4,Multipliers_Table,2,FALSE))","v":269.6447338537335},{"$f":"IF(T$4<Standard_Year,'BASE Revenue & Cost (CALC)'!T67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(T$4,Multipliers_Table,2,FALSE))","v":265.78198006591788},{"$f":"IF(U$4<Standard_Year,'BASE Revenue & Cost (CALC)'!U67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(U$4,Multipliers_Table,2,FALSE))","v":262.08798355526949},{"$f":"IF(V$4<Standard_Year,'BASE Revenue & Cost (CALC)'!V67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(V$4,Multipliers_Table,2,FALSE))","v":258.56652019339998},{"$f":"IF(W$4<Standard_Year,'BASE Revenue & Cost (CALC)'!W67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(W$4,Multipliers_Table,2,FALSE))","v":255.22024152868156},{"$f":"IF(X$4<Standard_Year,'BASE Revenue & Cost (CALC)'!X67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(X$4,Multipliers_Table,2,FALSE))","v":252.03247784585335},{"$f":"IF(Y$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Y67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(Y$4,Multipliers_Table,2,FALSE))","v":248.96647380973184},{"$f":"IF(Z$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Z67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(Z$4,Multipliers_Table,2,FALSE))","v":245.97629033529751},{"$f":"IF(AA$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AA67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AA$4,Multipliers_Table,2,FALSE))","v":243.02676782686285},{"$f":"IF(AB$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AB67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AB$4,Multipliers_Table,2,FALSE))","v":240.12478618851605},{"$f":"IF(AC$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AC67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AC$4,Multipliers_Table,2,FALSE))","v":237.28215326962214},{"$f":"IF(AD$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AD67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AD$4,Multipliers_Table,2,FALSE))","v":234.50667566588359},{"$f":"IF(AE$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AE67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AE$4,Multipliers_Table,2,FALSE))","v":231.81115692192597},{"$f":"IF(AF$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AF67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AF$4,Multipliers_Table,2,FALSE))","v":229.20597366912915},{"$f":"IF(AG$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AG67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AG$4,Multipliers_Table,2,FALSE))","v":226.68745882706361},{"$f":"IF(AH$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AH67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AH$4,Multipliers_Table,2,FALSE))","v":224.24712733525047},{"$f":"IF(AI$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AI67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AI$4,Multipliers_Table,2,FALSE))","v":221.87136550833699},{"$f":"IF(AJ$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AJ67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AJ$4,Multipliers_Table,2,FALSE))","v":219.54687189935342},{"$f":"IF(AK$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AK67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AK$4,Multipliers_Table,2,FALSE))","v":217.26510928880418},{"$f":"IF(AL$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AL67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AL$4,Multipliers_Table,2,FALSE))","v":215.02443411807658},{"$f":"IF(AM$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AM67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AM$4,Multipliers_Table,2,FALSE))","v":212.82865755022726},{"$f":"IF(AN$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AN67,VLOOKUP($A66,CO_ProdCostStand,8,FALSE)*VLOOKUP(AN$4,Multipliers_Table,2,FALSE))","v":210.68369936642088}]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!D$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0.11851},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!E$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0.1134},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!F$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":9.6259999999999998E-2},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!G$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0.14028131656285087},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!H$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0.14668476874550465},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!I$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0.15059783086566561},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!J$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0.15205608991100583},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!K$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!L$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!M$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!N$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!O$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!P$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Q$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!R$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!S$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!T$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!U$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!V$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!W$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!X$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Y$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Z$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AA$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AB$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AC$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AD$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AE$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AF$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AG$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AH$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AI$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AJ$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AK$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AL$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AM$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AN$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A66,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D67*D68","v":38.809449839995665},37.136035877609551,31.523058320799784,45.939082935064661,47.144519617265033,47.511186066030938,47.110390749477915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A66,CO_ProdCostStand,2,FALSE)*D68*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":2.7199744715448002},2.6026926425886447,2.2093050597494086,3.219657411911645,3.3041408822047411,3.3298388342325853,3.3017489480364799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A66,CO_ProdCostStand,3,FALSE)*D68*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":25.921473040015041},24.80377219422585,21.054771705610055,30.683472831843339,31.488603916873576,31.73350649873311,31.465808681953277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A66,CO_ProdCostStand,4,FALSE)*D68*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0.84018186054352839},0.8039542906559457,0.68243950633634332,0.99453056745651613,1.0206269444624787,1.0285648693852263,1.019888092050145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A66,CO_ProdCostStand,5,FALSE)*D68*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":1.3195212945598527},1.2626252198387249,1.0717839829071927,1.5619288197921988,1.6029136669870114,1.6153803262450517,1.6017532854822492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"CO_EL_EL1","v":3.7},"TSL 1"]
["Unit Price",null,null,{"$f":"IF(D$4<Standard_Year,'BASE Revenue & Cost (CALC)'!D78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE))","v":327.47827052565742},{"$f":"IF(E$4<Standard_Year,'BASE Revenue & Cost (CALC)'!E78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(E$4,Multipliers_Table,2,FALSE))","v":327.47827052565742},{"$f":"IF(F$4<Standard_Year,'BASE Revenue & Cost (CALC)'!F78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(F$4,Multipliers_Table,2,FALSE))","v":327.47827052565742},{"$f":"IF(G$4<Standard_Year,'BASE Revenue & Cost (CALC)'!G78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(G$4,Multipliers_Table,2,FALSE))","v":327.47827052565742},{"$f":"IF(H$4<Standard_Year,'BASE Revenue & Cost (CALC)'!H78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(H$4,Multipliers_Table,2,FALSE))","v":321.40023821464314},{"$f":"IF(I$4<Standard_Year,'BASE Revenue & Cost (CALC)'!I78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(I$4,Multipliers_Table,2,FALSE))","v":315.48386715085735},{"$f":"IF(J$4<Standard_Year,'BASE Revenue & Cost (CALC)'!J78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(J$4,Multipliers_Table,2,FALSE))","v":309.82245286624368},{"$f":"IF(K$4<Standard_Year,'BASE Revenue & Cost (CALC)'!K78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(K$4,Multipliers_Table,2,FALSE))","v":304.44722978048685},{"$f":"IF(L$4<Standard_Year,'BASE Revenue & Cost (CALC)'!L78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(L$4,Multipliers_Table,2,FALSE))","v":299.36862355561067},{"$f":"IF(M$4<Standard_Year,'BASE Revenue & Cost (CALC)'!M78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(M$4,Multipliers_Table,2,FALSE))","v":294.62141667891865},{"$f":"IF(N$4<Standard_Year,'BASE Revenue & Cost (CALC)'!N78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(N$4,Multipliers_Table,2,FALSE))","v":290.192521797685},{"$f":"IF(O$4<Standard_Year,'BASE Revenue & Cost (CALC)'!O78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(O$4,Multipliers_Table,2,FALSE))","v":285.96998500918096},{"$f":"IF(P$4<Standard_Year,'BASE Revenue & Cost (CALC)'!P78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(P$4,Multipliers_Table,2,FALSE))","v":281.83472781319034},{"$f":"IF(Q$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Q78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(Q$4,Multipliers_Table,2,FALSE))","v":277.71952155648069},{"$f":"IF(R$4<Standard_Year,'BASE Revenue & Cost (CALC)'!R78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(R$4,Multipliers_Table,2,FALSE))","v":273.64354950280119},{"$f":"IF(S$4<Standard_Year,'BASE Revenue & Cost (CALC)'!S78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(S$4,Multipliers_Table,2,FALSE))","v":269.6447338537335},{"$f":"IF(T$4<Standard_Year,'BASE Revenue & Cost (CALC)'!T78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(T$4,Multipliers_Table,2,FALSE))","v":265.78198006591788},{"$f":"IF(U$4<Standard_Year,'BASE Revenue & Cost (CALC)'!U78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(U$4,Multipliers_Table,2,FALSE))","v":262.08798355526949},{"$f":"IF(V$4<Standard_Year,'BASE Revenue & Cost (CALC)'!V78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(V$4,Multipliers_Table,2,FALSE))","v":258.56652019339998},{"$f":"IF(W$4<Standard_Year,'BASE Revenue & Cost (CALC)'!W78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(W$4,Multipliers_Table,2,FALSE))","v":255.22024152868156},{"$f":"IF(X$4<Standard_Year,'BASE Revenue & Cost (CALC)'!X78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(X$4,Multipliers_Table,2,FALSE))","v":252.03247784585335},{"$f":"IF(Y$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Y78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(Y$4,Multipliers_Table,2,FALSE))","v":248.96647380973184},{"$f":"IF(Z$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Z78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(Z$4,Multipliers_Table,2,FALSE))","v":245.97629033529751},{"$f":"IF(AA$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AA78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AA$4,Multipliers_Table,2,FALSE))","v":243.02676782686285},{"$f":"IF(AB$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AB78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AB$4,Multipliers_Table,2,FALSE))","v":240.12478618851605},{"$f":"IF(AC$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AC78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AC$4,Multipliers_Table,2,FALSE))","v":237.28215326962214},{"$f":"IF(AD$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AD78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AD$4,Multipliers_Table,2,FALSE))","v":234.50667566588359},{"$f":"IF(AE$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AE78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AE$4,Multipliers_Table,2,FALSE))","v":231.81115692192597},{"$f":"IF(AF$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AF78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AF$4,Multipliers_Table,2,FALSE))","v":229.20597366912915},{"$f":"IF(AG$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AG78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AG$4,Multipliers_Table,2,FALSE))","v":226.68745882706361},{"$f":"IF(AH$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AH78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AH$4,Multipliers_Table,2,FALSE))","v":224.24712733525047},{"$f":"IF(AI$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AI78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AI$4,Multipliers_Table,2,FALSE))","v":221.87136550833699},{"$f":"IF(AJ$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AJ78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AJ$4,Multipliers_Table,2,FALSE))","v":219.54687189935342},{"$f":"IF(AK$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AK78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AK$4,Multipliers_Table,2,FALSE))","v":217.26510928880418},{"$f":"IF(AL$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AL78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AL$4,Multipliers_Table,2,FALSE))","v":215.02443411807658},{"$f":"IF(AM$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AM78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AM$4,Multipliers_Table,2,FALSE))","v":212.82865755022726},{"$f":"IF(AN$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AN78,VLOOKUP($A77,CO_ProdCostStand,8,FALSE)*VLOOKUP(AN$4,Multipliers_Table,2,FALSE))","v":210.68369936642088}]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!D$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!E$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!F$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!G$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!H$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!I$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!J$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!K$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!L$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!M$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!N$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!O$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!P$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Q$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!R$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!S$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!T$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!U$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!V$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!W$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!X$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Y$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Z$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AA$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AB$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AC$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AD$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AE$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AF$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AG$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AH$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AI$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AJ$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AK$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AL$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AM$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AN$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A77,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D78*D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A77,CO_ProdCostStand,2,FALSE)*D79*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A77,CO_ProdCostStand,3,FALSE)*D79*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A77,CO_ProdCostStand,4,FALSE)*D79*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A77,CO_ProdCostStand,5,FALSE)*D79*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"CO_EL_EL2","v":2.7},"TSL 2"]
["Unit Price",null,null,{"$f":"IF(D$4<Standard_Year,'BASE Revenue & Cost (CALC)'!D89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE))","v":330.3645971720083},{"$f":"IF(E$4<Standard_Year,'BASE Revenue & Cost (CALC)'!E89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(E$4,Multipliers_Table,2,FALSE))","v":330.3645971720083},{"$f":"IF(F$4<Standard_Year,'BASE Revenue & Cost (CALC)'!F89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(F$4,Multipliers_Table,2,FALSE))","v":330.3645971720083},{"$f":"IF(G$4<Standard_Year,'BASE Revenue & Cost (CALC)'!G89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(G$4,Multipliers_Table,2,FALSE))","v":330.3645971720083},{"$f":"IF(H$4<Standard_Year,'BASE Revenue & Cost (CALC)'!H89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(H$4,Multipliers_Table,2,FALSE))","v":324.23299432457799},{"$f":"IF(I$4<Standard_Year,'BASE Revenue & Cost (CALC)'!I89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(I$4,Multipliers_Table,2,FALSE))","v":318.26447757361819},{"$f":"IF(J$4<Standard_Year,'BASE Revenue & Cost (CALC)'!J89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(J$4,Multipliers_Table,2,FALSE))","v":312.55316473885193},{"$f":"IF(K$4<Standard_Year,'BASE Revenue & Cost (CALC)'!K89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(K$4,Multipliers_Table,2,FALSE))","v":307.13056553376481},{"$f":"IF(L$4<Standard_Year,'BASE Revenue & Cost (CALC)'!L89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(L$4,Multipliers_Table,2,FALSE))","v":302.00719751003811},{"$f":"IF(M$4<Standard_Year,'BASE Revenue & Cost (CALC)'!M89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(M$4,Multipliers_Table,2,FALSE))","v":297.21814972072019},{"$f":"IF(N$4<Standard_Year,'BASE Revenue & Cost (CALC)'!N89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(N$4,Multipliers_Table,2,FALSE))","v":292.75021946382924},{"$f":"IF(O$4<Standard_Year,'BASE Revenue & Cost (CALC)'!O89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(O$4,Multipliers_Table,2,FALSE))","v":288.49046609778463},{"$f":"IF(P$4<Standard_Year,'BASE Revenue & Cost (CALC)'!P89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(P$4,Multipliers_Table,2,FALSE))","v":284.31876158877037},{"$f":"IF(Q$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Q89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(Q$4,Multipliers_Table,2,FALSE))","v":280.16728474392391},{"$f":"IF(R$4<Standard_Year,'BASE Revenue & Cost (CALC)'!R89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(R$4,Multipliers_Table,2,FALSE))","v":276.05538790436646},{"$f":"IF(S$4<Standard_Year,'BASE Revenue & Cost (CALC)'!S89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(S$4,Multipliers_Table,2,FALSE))","v":272.02132751022543},{"$f":"IF(T$4<Standard_Year,'BASE Revenue & Cost (CALC)'!T89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(T$4,Multipliers_Table,2,FALSE))","v":268.12452819881469},{"$f":"IF(U$4<Standard_Year,'BASE Revenue & Cost (CALC)'!U89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(U$4,Multipliers_Table,2,FALSE))","v":264.39797355677302},{"$f":"IF(V$4<Standard_Year,'BASE Revenue & Cost (CALC)'!V89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(V$4,Multipliers_Table,2,FALSE))","v":260.84547273547395},{"$f":"IF(W$4<Standard_Year,'BASE Revenue & Cost (CALC)'!W89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(W$4,Multipliers_Table,2,FALSE))","v":257.46970065349586},{"$f":"IF(X$4<Standard_Year,'BASE Revenue & Cost (CALC)'!X89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(X$4,Multipliers_Table,2,FALSE))","v":254.25384067210942},{"$f":"IF(Y$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Y89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(Y$4,Multipliers_Table,2,FALSE))","v":251.16081350210769},{"$f":"IF(Z$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Z89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(Z$4,Multipliers_Table,2,FALSE))","v":248.14427516075077},{"$f":"IF(AA$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AA89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AA$4,Multipliers_Table,2,FALSE))","v":245.16875616285},{"$f":"IF(AB$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AB89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AB$4,Multipliers_Table,2,FALSE))","v":242.24119705056412},{"$f":"IF(AC$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AC89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AC$4,Multipliers_Table,2,FALSE))","v":239.37350974523284},{"$f":"IF(AD$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AD89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AD$4,Multipliers_Table,2,FALSE))","v":236.57356964829995},{"$f":"IF(AE$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AE89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AE$4,Multipliers_Table,2,FALSE))","v":233.85429315222055},{"$f":"IF(AF$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AF89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AF$4,Multipliers_Table,2,FALSE))","v":231.22614834588583},{"$f":"IF(AG$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AG89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AG$4,Multipliers_Table,2,FALSE))","v":228.68543582796772},{"$f":"IF(AH$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AH89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AH$4,Multipliers_Table,2,FALSE))","v":226.22359575239591},{"$f":"IF(AI$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AI89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AI$4,Multipliers_Table,2,FALSE))","v":223.82689444557315},{"$f":"IF(AJ$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AJ89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AJ$4,Multipliers_Table,2,FALSE))","v":221.48191322429054},{"$f":"IF(AK$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AK89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AK$4,Multipliers_Table,2,FALSE))","v":219.18003962374218},{"$f":"IF(AL$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AL89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AL$4,Multipliers_Table,2,FALSE))","v":216.91961559932511},{"$f":"IF(AM$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AM89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AM$4,Multipliers_Table,2,FALSE))","v":214.70448590490943},{"$f":"IF(AN$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AN89,VLOOKUP($A88,CO_ProdCostStand,8,FALSE)*VLOOKUP(AN$4,Multipliers_Table,2,FALSE))","v":212.54062249740289}]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!D$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!E$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!F$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!G$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!H$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!I$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!J$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!K$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!L$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!M$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!N$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!O$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!P$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Q$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!R$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!S$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!T$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!U$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!V$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!W$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!X$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Y$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Z$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AA$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AB$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AC$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AD$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AE$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AF$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AG$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AH$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AI$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AJ$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AK$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AL$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AM$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AN$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A88,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D89*D90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A88,CO_ProdCostStand,2,FALSE)*D90*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A88,CO_ProdCostStand,3,FALSE)*D90*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A88,CO_ProdCostStand,4,FALSE)*D90*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A88,CO_ProdCostStand,5,FALSE)*D90*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"CO_EL_EL3","v":2.2000000000000002},"TSL 3"]
["Unit Price",null,null,{"$f":"IF(D$4<Standard_Year,'BASE Revenue & Cost (CALC)'!D100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE))","v":339.36792319834052},{"$f":"IF(E$4<Standard_Year,'BASE Revenue & Cost (CALC)'!E100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(E$4,Multipliers_Table,2,FALSE))","v":339.36792319834052},{"$f":"IF(F$4<Standard_Year,'BASE Revenue & Cost (CALC)'!F100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(F$4,Multipliers_Table,2,FALSE))","v":339.36792319834052},{"$f":"IF(G$4<Standard_Year,'BASE Revenue & Cost (CALC)'!G100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(G$4,Multipliers_Table,2,FALSE))","v":339.36792319834052},{"$f":"IF(H$4<Standard_Year,'BASE Revenue & Cost (CALC)'!H100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(H$4,Multipliers_Table,2,FALSE))","v":333.06921764083785},{"$f":"IF(I$4<Standard_Year,'BASE Revenue & Cost (CALC)'!I100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(I$4,Multipliers_Table,2,FALSE))","v":326.93804271565926},{"$f":"IF(J$4<Standard_Year,'BASE Revenue & Cost (CALC)'!J100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(J$4,Multipliers_Table,2,FALSE))","v":321.0710812068827},{"$f":"IF(K$4<Standard_Year,'BASE Revenue & Cost (CALC)'!K100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(K$4,Multipliers_Table,2,FALSE))","v":315.50070155264501},{"$f":"IF(L$4<Standard_Year,'BASE Revenue & Cost (CALC)'!L100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(L$4,Multipliers_Table,2,FALSE))","v":310.23770793626903},{"$f":"IF(M$4<Standard_Year,'BASE Revenue & Cost (CALC)'!M100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(M$4,Multipliers_Table,2,FALSE))","v":305.31814568210825},{"$f":"IF(N$4<Standard_Year,'BASE Revenue & Cost (CALC)'!N100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(N$4,Multipliers_Table,2,FALSE))","v":300.72845227895391},{"$f":"IF(O$4<Standard_Year,'BASE Revenue & Cost (CALC)'!O100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(O$4,Multipliers_Table,2,FALSE))","v":296.35260914822334},{"$f":"IF(P$4<Standard_Year,'BASE Revenue & Cost (CALC)'!P100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(P$4,Multipliers_Table,2,FALSE))","v":292.06721444328105},{"$f":"IF(Q$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Q100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(Q$4,Multipliers_Table,2,FALSE))","v":287.80259866089443},{"$f":"IF(R$4<Standard_Year,'BASE Revenue & Cost (CALC)'!R100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(R$4,Multipliers_Table,2,FALSE))","v":283.57864154565954},{"$f":"IF(S$4<Standard_Year,'BASE Revenue & Cost (CALC)'!S100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(S$4,Multipliers_Table,2,FALSE))","v":279.43464212884692},{"$f":"IF(T$4<Standard_Year,'BASE Revenue & Cost (CALC)'!T100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(T$4,Multipliers_Table,2,FALSE))","v":275.43164452936253},{"$f":"IF(U$4<Standard_Year,'BASE Revenue & Cost (CALC)'!U100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(U$4,Multipliers_Table,2,FALSE))","v":271.60353122551373},{"$f":"IF(V$4<Standard_Year,'BASE Revenue & Cost (CALC)'!V100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(V$4,Multipliers_Table,2,FALSE))","v":267.95421517831949},{"$f":"IF(W$4<Standard_Year,'BASE Revenue & Cost (CALC)'!W100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(W$4,Multipliers_Table,2,FALSE))","v":264.4864442051018},{"$f":"IF(X$4<Standard_Year,'BASE Revenue & Cost (CALC)'!X100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(X$4,Multipliers_Table,2,FALSE))","v":261.18294336838369},{"$f":"IF(Y$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Y100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(Y$4,Multipliers_Table,2,FALSE))","v":258.0056228683514},{"$f":"IF(Z$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Z100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(Z$4,Multipliers_Table,2,FALSE))","v":254.90687572377936},{"$f":"IF(AA$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AA100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AA$4,Multipliers_Table,2,FALSE))","v":251.85026581037198},{"$f":"IF(AB$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AB100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AB$4,Multipliers_Table,2,FALSE))","v":248.84292281877549},{"$f":"IF(AC$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AC100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AC$4,Multipliers_Table,2,FALSE))","v":245.89708330230388},{"$f":"IF(AD$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AD100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AD$4,Multipliers_Table,2,FALSE))","v":243.02083728832457},{"$f":"IF(AE$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AE100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AE$4,Multipliers_Table,2,FALSE))","v":240.22745317581314},{"$f":"IF(AF$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AF100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AF$4,Multipliers_Table,2,FALSE))","v":237.52768433730793},{"$f":"IF(AG$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AG100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AG$4,Multipliers_Table,2,FALSE))","v":234.91773055282005},{"$f":"IF(AH$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AH100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AH$4,Multipliers_Table,2,FALSE))","v":232.38879869739409},{"$f":"IF(AI$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AI100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AI$4,Multipliers_Table,2,FALSE))","v":229.92678081779755},{"$f":"IF(AJ$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AJ100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AJ$4,Multipliers_Table,2,FALSE))","v":227.51789253552369},{"$f":"IF(AK$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AK100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AK$4,Multipliers_Table,2,FALSE))","v":225.15328667287895},{"$f":"IF(AL$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AL100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AL$4,Multipliers_Table,2,FALSE))","v":222.83125999907458},{"$f":"IF(AM$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AM100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AM$4,Multipliers_Table,2,FALSE))","v":220.55576204788997},{"$f":"IF(AN$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AN100,VLOOKUP($A99,CO_ProdCostStand,8,FALSE)*VLOOKUP(AN$4,Multipliers_Table,2,FALSE))","v":218.33292752816075}]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!D$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!E$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!F$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!G$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!H$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!I$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!J$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!K$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!L$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!M$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!N$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!O$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!P$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Q$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!R$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!S$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!T$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!U$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!V$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!W$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!X$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Y$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Z$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AA$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AB$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AC$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AD$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AE$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AF$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AG$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AH$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AI$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AJ$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AK$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AL$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AM$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AN$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A99,'Microwave Shipments (CALC)'!$C$53:$AF$53,0), FALSE))/10^6","v":0}]
["Revenues (MM)",null,null,{"$f":"D100*D101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A99,CO_ProdCostStand,2,FALSE)*D101*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material",null,{"$f":"VLOOKUP($A99,CO_ProdCostStand,3,FALSE)*D101*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overhead",null,{"$f":"VLOOKUP($A99,CO_ProdCostStand,4,FALSE)*D101*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"VLOOKUP($A99,CO_ProdCostStand,5,FALSE)*D101*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"CO_EL_EL4","v":0.04},"TSL 4"]
["Unit Price",null,null,{"$f":"IF(D$4<Standard_Year,'BASE Revenue & Cost (CALC)'!D111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(D$4,Multipliers_Table,2,FALSE))","v":334.00927378817704},{"$f":"IF(E$4<Standard_Year,'BASE Revenue & Cost (CALC)'!E111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(E$4,Multipliers_Table,2,FALSE))","v":334.00927378817704},{"$f":"IF(F$4<Standard_Year,'BASE Revenue & Cost (CALC)'!F111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(F$4,Multipliers_Table,2,FALSE))","v":334.00927378817704},{"$f":"IF(G$4<Standard_Year,'BASE Revenue & Cost (CALC)'!G111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(G$4,Multipliers_Table,2,FALSE))","v":334.00927378817704},{"$f":"IF(H$4<Standard_Year,'BASE Revenue & Cost (CALC)'!H111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(H$4,Multipliers_Table,2,FALSE))","v":327.81002534642766},{"$f":"IF(I$4<Standard_Year,'BASE Revenue & Cost (CALC)'!I111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(I$4,Multipliers_Table,2,FALSE))","v":321.77566221355636},{"$f":"IF(J$4<Standard_Year,'BASE Revenue & Cost (CALC)'!J111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(J$4,Multipliers_Table,2,FALSE))","v":316.00134054396131},{"$f":"IF(K$4<Standard_Year,'BASE Revenue & Cost (CALC)'!K111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(K$4,Multipliers_Table,2,FALSE))","v":310.51891767528912},{"$f":"IF(L$4<Standard_Year,'BASE Revenue & Cost (CALC)'!L111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(L$4,Multipliers_Table,2,FALSE))","v":305.33902719185596},{"$f":"IF(M$4<Standard_Year,'BASE Revenue & Cost (CALC)'!M111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(M$4,Multipliers_Table,2,FALSE))","v":300.49714525916778},{"$f":"IF(N$4<Standard_Year,'BASE Revenue & Cost (CALC)'!N111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(N$4,Multipliers_Table,2,FALSE))","v":295.97992351926274},{"$f":"IF(O$4<Standard_Year,'BASE Revenue & Cost (CALC)'!O111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(O$4,Multipliers_Table,2,FALSE))","v":291.6731753371368},{"$f":"IF(P$4<Standard_Year,'BASE Revenue & Cost (CALC)'!P111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(P$4,Multipliers_Table,2,FALSE))","v":287.45544739218627},{"$f":"IF(Q$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Q111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(Q$4,Multipliers_Table,2,FALSE))","v":283.25817026877331},{"$f":"IF(R$4<Standard_Year,'BASE Revenue & Cost (CALC)'!R111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(R$4,Multipliers_Table,2,FALSE))","v":279.10090980857518},{"$f":"IF(S$4<Standard_Year,'BASE Revenue & Cost (CALC)'!S111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(S$4,Multipliers_Table,2,FALSE))","v":275.02234450769595},{"$f":"IF(T$4<Standard_Year,'BASE Revenue & Cost (CALC)'!T111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(T$4,Multipliers_Table,2,FALSE))","v":271.08255459302512},{"$f":"IF(U$4<Standard_Year,'BASE Revenue & Cost (CALC)'!U111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(U$4,Multipliers_Table,2,FALSE))","v":267.31488753555215},{"$f":"IF(V$4<Standard_Year,'BASE Revenue & Cost (CALC)'!V111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(V$4,Multipliers_Table,2,FALSE))","v":263.72319451029676},{"$f":"IF(W$4<Standard_Year,'BASE Revenue & Cost (CALC)'!W111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(W$4,Multipliers_Table,2,FALSE))","v":260.31017994630326},{"$f":"IF(X$4<Standard_Year,'BASE Revenue & Cost (CALC)'!X111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(X$4,Multipliers_Table,2,FALSE))","v":257.05884167887967},{"$f":"IF(Y$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Y111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(Y$4,Multipliers_Table,2,FALSE))","v":253.93169134950739},{"$f":"IF(Z$4<Standard_Year,'BASE Revenue & Cost (CALC)'!Z111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(Z$4,Multipliers_Table,2,FALSE))","v":250.88187369538929},{"$f":"IF(AA$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AA111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AA$4,Multipliers_Table,2,FALSE))","v":247.87352792184291},{"$f":"IF(AB$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AB111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AB$4,Multipliers_Table,2,FALSE))","v":244.91367114107095},{"$f":"IF(AC$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AC111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AC$4,Multipliers_Table,2,FALSE))","v":242.01434669013236},{"$f":"IF(AD$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AD111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AD$4,Multipliers_Table,2,FALSE))","v":239.18351685414959},{"$f":"IF(AE$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AE111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AE$4,Multipliers_Table,2,FALSE))","v":236.43424052290928},{"$f":"IF(AF$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AF111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AF$4,Multipliers_Table,2,FALSE))","v":233.77710127224989},{"$f":"IF(AG$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AG111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AG$4,Multipliers_Table,2,FALSE))","v":231.20835888799098},{"$f":"IF(AH$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AH111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AH$4,Multipliers_Table,2,FALSE))","v":228.71935908939497},{"$f":"IF(AI$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AI111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AI$4,Multipliers_Table,2,FALSE))","v":226.29621668905403},{"$f":"IF(AJ$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AJ111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AJ$4,Multipliers_Table,2,FALSE))","v":223.92536496501262},{"$f":"IF(AK$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AK111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AK$4,Multipliers_Table,2,FALSE))","v":221.59809643729253},{"$f":"IF(AL$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AL111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AL$4,Multipliers_Table,2,FALSE))","v":219.31273476926916},{"$f":"IF(AM$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AM111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AM$4,Multipliers_Table,2,FALSE))","v":217.07316713123564},{"$f":"IF(AN$4<Standard_Year,'BASE Revenue & Cost (CALC)'!AN111,VLOOKUP($A110,CO_ProdCostStand,8,FALSE)*VLOOKUP(AN$4,Multipliers_Table,2,FALSE))","v":214.88543136443445}]
["Unit Sales (MM)",null,null,{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!D$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!E$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!F$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!G$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!H$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!I$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!J$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!K$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.15072508727486708},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!L$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.14848617155825872},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!M$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.14322637350035422},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!N$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.13731372944444964},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!O$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.13531383365736707},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!P$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.13856116509834501},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Q$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.14572451367845582},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!R$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.15298251817135478},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!S$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.15835664407995736},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!T$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.16013706917795414},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!U$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.15936748244874607},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!V$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.15742548094030964},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!W$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.15453951372445121},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!X$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.1521921581120903},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Y$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.15162629568611108},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!Z$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.15385070166394457},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AA$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.15816526970290959},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AB$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.16206230532291604},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AC$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.16488013958180689},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AD$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.16667416608898661},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AE$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.16686734429888012},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AF$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.1657722048783489},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AG$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.16448413874725101},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AH$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.16383550049403878},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AI$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.16429661556019928},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AJ$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.16597965104583631},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AK$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.16850067344752967},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AL$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.17116042996594383},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AM$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.17329874249627703},{"$f":"(VLOOKUP('STANDARD Revenue & Cost (CALC)'!AN$4,CO_TotalShipments,MATCH(CO_TSL,'Microwave Shipments (CALC)'!$C$51:$AF$51,0)+MATCH('STANDARD Revenue & Cost (CALC)'!$A110,'Microwave Shipments (CALC)'!$C$53:$AF$53,0),FALSE))/10^6","v":0.1745691579287599}]
["Revenues (MM)",null,null,{"$f":"D111*D112","v":0},0,0,0,0,0,0,46.802990967105217,45.338623175041747,43.039116362679763,40.642107139112937,39.467415529885386,39.830161704527349,41.277659107866221,42.697560006432006,43.551615523240628,43.410365797799798,42.601300647610636,41.516750730898295,40.228208626426095,39.122339876902842,38.502721716634703,38.598352302800762,39.204983395969975,39.691274150220494,39.903359263068829,39.865713213896456,39.453153817380539,38.753745527969926,38.030107782856518,37.472350669086801,37.179702516089066,37.167053937204336,37.339428484374416,37.537661980115104,37.618506893527311,37.512368804447654]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"VLOOKUP($A110,CO_ProdCostStand,2,FALSE)*D112*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,3.2802047219766068,3.1775739702450978,3.0164121951476783,2.8484169279372655,2.7660882373165596,2.7915114355001074,2.8929598198740503,2.9924740931282483,3.052330886063443,3.0424313474486024,2.9857277207957154,2.9097166436293112,2.8194086994527083,2.7419034840996539,2.6984773189521634,2.7051796235234193,2.7476955853282976,2.781777450512239,2.7966415131341131,2.7940030760234214,2.7650886999849655,2.7160704144842223,2.6653539987280195,2.6262633876260639,2.6057530349006233,2.6048665546281735,2.6169474877457448,2.6308407547217714,2.6365068000159466,2.6290680732639458]
[null,"Material",null,{"$f":"VLOOKUP($A110,CO_ProdCostStand,3,FALSE)*D112*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,31.260491286212503,30.282415832962435,28.746537223816482,27.145535142583118,26.360939199985051,26.603223365957945,27.570030807723647,28.518406087801306,29.088843884392169,28.994500858015371,28.454112870947569,27.729724054756801,26.869085484519239,26.130457467509309,25.716604256430237,25.780477505634344,26.1856564399313,26.510458072726482,26.652113225210019,26.626968806706074,26.351413566467361,25.884267209261434,25.400937598096384,25.028402402491565,24.832937863843988,24.824489668935097,24.939621478215457,25.072024906675676,25.126022560651101,25.055131176569649]
[null,"Overhead",null,{"$f":"VLOOKUP($A110,CO_ProdCostStand,4,FALSE)*D112*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,1.0132332252032978,0.98153127474720137,0.93174948397438406,0.87985687334734819,0.85442609332148578,0.86227914862559984,0.89361587373979756,0.92435516490890302,0.94284452654835194,0.93978662550591463,0.92227125577020896,0.89879194414295072,0.87089642624234842,0.84695558535637772,0.83354153437480105,0.83561183127777505,0.84874472655518263,0.8592723859875061,0.8638637951788537,0.86304879966188142,0.85411734294763952,0.83897592351759709,0.82330996304777504,0.81123513561501182,0.80489962530285919,0.80462579749585805,0.80835751666087585,0.81264905359221928,0.81439925695882676,0.81210148418634132]
[null,"Depreciation",null,{"$f":"VLOOKUP($A110,CO_ProdCostStand,5,FALSE)*D112*VLOOKUP(D$4,Multipliers_Table,2,FALSE)","v":0},0,0,0,0,0,0,1.5913016928815775,1.5415131879514197,1.463329956331112,1.38183164272984,1.3418921280161034,1.3542254979539299,1.403440409667452,1.4517170402186883,1.4807549277901813,1.4759524371251931,1.4484442220187619,1.4115695248505424,1.3677590932984875,1.3301595558146968,1.30909253836558,1.312343978295226,1.3329694354629791,1.3495033211074967,1.3567142149443403,1.3554342492724798,1.3414072297909383,1.3176273479509777,1.2930236646171216,1.2740599227489515,1.2641098855470283,1.2636798338649473,1.2695405684687302,1.2762805073239136,1.2790292343799288,1.2754205393512204]
[]
[]
[]
[]
[]
["INDUSTRY TOTAL"]
[]
[]
[null,null,null,{"$f":"Base_Year-1","v":2010},{"$f":"Base_Year","v":2011},{"$f":"E128+1","v":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]
[]
["Unit Sales (MM)",null,null,{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",D10+D21+D32+D43+D54,0),IF(CO_Include_Y_N=\"Yes\",D68+D79+D90+D101+D112,0))","v":11.851000000000001},{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",E10+E21+E32+E43+E54,0),IF(CO_Include_Y_N=\"Yes\",E68+E79+E90+E101+E112,0))","v":11.34},9.6259999999999959,14.028131656285073,14.668476874550494,15.059783086566588,15.205608991100544,15.004804582602507,14.79713109740657,14.282568722595201,13.697899958637542,13.503274151243765,13.82801309101006,14.542435422060752,15.264164757971784,15.794959778324543,15.964219809039335,15.877397303466614,15.677939347199457,15.39056080014624,15.160228503498093,15.106774831063607,15.329324864688429,15.758009386127636,16.142841215376372,16.418569869858221,16.591783740335391,16.605914666679723,16.493375158538431,16.363862814029197,16.299660755740916,16.346221357741566,16.513491192433079,16.762688957519973,17.024305000435948,17.233143309892903,17.355431176642096]
["Revenues (MM)",null,null,{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",D11+D22+D33+D44+D55,0),IF(CO_Include_Y_N=\"Yes\",D69+D80+D91+D102+D113,0))","v":1820.996189553153},1742.4771571624972,1479.1080348188882,2155.5290095894925,2212.089863043605,2229.294389487357,2210.4884866146494,2220.4798907342456,2153.1946902419186,2045.3464729017198,1932.1227482561719,1876.9482579918058,1894.2915125273337,1963.0720074515534,2030.2604428993061,2070.1681246455387,2062.390505063493,2022.6799340170021,1970.4429257089032,1909.2910594383434,1857.2216478379646,1828.1556635573215,1832.8061368877586,1861.4702154471263,1884.163643996239,1893.666572044491,1891.2676138354047,1871.1272332242145,1837.5649441524886,1803.1047312941539,1776.6954300608138,1762.8930288393176,1762.2744051629886,1770.2782116575129,1779.368516143134,1782.8072184838827,1777.3675667695763]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",D14+D25+D36+D47+D58,0),IF(CO_Include_Y_N=\"Yes\",D72+D83+D94+D105+D116,0))","v":127.62518326813482},122.12214819514377,103.66382703055146,151.07103818605233,155.0351262655856,156.24091178728082,154.92289321347971,155.62314442168369,150.90743656170534,143.34885484574795,135.41352873628767,131.54660442743253,132.76211275812585,137.5826188746876,142.29154492116263,145.08848937710854,144.54339206705214,141.76026218651441,138.09921237380934,133.8133614836525,130.16405774744152,128.12695761951863,128.4528877419898,130.46182016059589,132.05229739178304,132.71831357605618,132.55018171348354,131.13863577981309,128.78641048782706,126.37125387918904,124.52034835328814,123.55300202080294,123.50964555442566,124.07059525688332,124.70769256801239,124.94869527793583,124.56745530009516]
[null,"Material",null,{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",D15+D26+D37+D48+D59,0),IF(CO_Include_Y_N=\"Yes\",D73+D84+D95+D106+D117,0))","v":1216.2734547405648},1163.8292951445449,987.92070503186847,1439.7134548262027,1477.4913837578326,1488.9825713478801,1476.4217979713492,1483.0952219334454,1438.1543243493622,1366.1207173355206,1290.4967201392242,1253.6447660975971,1265.2286124732163,1311.1682419244864,1356.0445085358429,1382.6995088190054,1377.5047081417817,1350.9813613530725,1316.0914000644696,1275.2470577866429,1240.4690371093777,1221.055385768829,1224.161513775158,1243.3067256412585,1258.4640416750228,1264.8112043949156,1263.2089005540386,1249.7568074380317,1227.3399998068821,1204.3234540366316,1186.6842452164083,1177.465393296952,1177.052204318134,1182.3980789729071,1188.4696435949525,1190.7664097275783,1187.1331764341201]
[null,"Overhead",null,{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",D16+D27+D38+D49+D60,0),IF(CO_Include_Y_N=\"Yes\",D74+D85+D96+D107+D118,0))","v":39.42256262042428},37.722712017180932,32.021060483014423,46.664829859712633,47.889310064532026,48.26176912017123,47.854642027931213,48.070944926767801,46.614294415880423,44.279499249374112,41.828330268041938,40.633863299920101,41.009325666009175,42.498347655055284,43.952903309264165,44.816860681444531,44.64848378050975,43.788793637963515,42.657919920081113,41.334049342406523,40.206803908725369,39.577557350164973,39.678234977683104,40.298780719868709,40.790068462908451,40.995796392603637,40.943861588585911,40.507844522543245,39.781257915604996,39.035232247284299,38.463499951738704,38.164693161483875,38.151300639984669,38.324574238546994,38.521369322402201,38.595813442131202,38.47805097147323]
[null,"Depreciation",null,{"$f":"SUM(IF(MW_Include_Y_N=\"Yes\",D17+D28+D39+D50+D61,0),IF(CO_Include_Y_N=\"Yes\",D75+D86+D97+D108+D119,0))","v":61.913870444807209},59.244223343524908,50.289673183842204,73.28798632604277,75.21105534348257,75.796009242570136,75.156608544898077,75.496316284964337,73.208619468225223,69.541780078658476,65.692173440709851,63.81624077172139,64.405911425929347,66.744448253352815,69.028855058576397,70.385716237948316,70.12127717215877,68.771117756578064,66.995059474102703,64.915896020903674,63.145536026490809,62.157292560948939,62.315408654183791,63.28998732520229,64.061563895872126,64.384663449512701,64.303098870403772,63.618325929623296,62.477208101184615,61.30556086400123,60.407644622067664,59.938362980536802,59.91732977554161,60.189459196355436,60.498529548866557,60.615445428452006,60.430497270165603]
[]
[null,"Average Price per Unit",null,{"$f":"D131/D130","v":153.65759763337718},{"$f":"E131/E130","v":153.65759763337718},153.65759763337718,153.65759763337718,150.80569591254124,148.02964801504348,145.3732295699825,147.98459243573265,145.51433491180597,143.20578550173235,141.05247914574124,138.99949278737876,136.98942140565808,134.98921951364417,133.00828935556351,131.0651089777661,129.18830545641302,127.39367135288461,125.68252000929462,124.05597718181923,122.50617775381332,121.01561610610227,119.56209115964943,118.12851292536023,116.7182170014493,115.33687690551841,113.98820304278955,112.67836013746889,111.41230503092039,110.18820872467238,109.00198824291742,107.84712810734158,106.71725225314619,105.60824794540746,104.5193043767466,103.45223656675795,102.40987669391103]

{"sheet":"Base Case (OUTPUT)","index":11,"n_rows":55,"n_cols":41,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,40],[6,0,6,2],[30,0,30,2],[1,0,2,17],[3,0,3,1]]}
["Base Case Income and Cash Flow Statements"]
["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."]
[]
["BASE CASE SCENARIO",null,null,{"$f":"IF(D5=Base_Year,\"Base Year\",IF(D5=Standard_Year,\"Standard Year\",IF(D5=Announcement_Year,\"Ann. Year\",\" \")))","v":" "}," "," "," ","Base Year"," "," ","Standard Year"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,2007,{"$f":"D5+1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AN5+1","v":2044}]
[]
["Industry Income Statement"]
[null,null,null,null,null,{"$f":"F10/SUM(F13:F16)","v":1.2604333060176502},{"$f":"G10/SUM(G13:G16)","v":1.26043330601765},1.26043330601765,1.2604333060176502,1.2604333060176505,1.2604333060176505,1.26043330601765,1.2604333060176502,1.2604333060176505,1.2604333060176505,1.26043330601765,1.2604333060176502,1.26043330601765,1.2604333060176502,{"$f":"T10/SUM(T13:T16)","v":1.2604333060176502}]
["Unit Sales",null,null,{"$f":"'BASE Revenue & Cost (CALC)'!D130","v":11.851000000000001},{"$f":"'BASE Revenue & Cost (CALC)'!E130","v":11.34},{"$f":"'BASE Revenue & Cost (CALC)'!F130","v":9.6259999999999959},{"$f":"'BASE Revenue & Cost (CALC)'!G130","v":14.028131656285073},{"$f":"'BASE Revenue & Cost (CALC)'!H130","v":14.668476874550494},{"$f":"'BASE Revenue & Cost (CALC)'!I130","v":15.059783086566588},{"$f":"'BASE Revenue & Cost (CALC)'!J130","v":15.205608991100544},{"$f":"'BASE Revenue & Cost (CALC)'!K130","v":15.155511074045799},{"$f":"'BASE Revenue & Cost (CALC)'!L130","v":14.911729137380259},{"$f":"'BASE Revenue & Cost (CALC)'!M130","v":14.371744383380124},{"$f":"'BASE Revenue & Cost (CALC)'!N130","v":13.772389701512296},{"$f":"'BASE Revenue & Cost (CALC)'!O130","v":13.565824516538939},{"$f":"'BASE Revenue & Cost (CALC)'!P130","v":13.890551302224237},{"$f":"'BASE Revenue & Cost (CALC)'!Q130","v":14.609234006945014},{"$f":"'BASE Revenue & Cost (CALC)'!R130","v":15.340037758741703},{"$f":"'BASE Revenue & Cost (CALC)'!S130","v":15.885588340421851},{"$f":"'BASE Revenue & Cost (CALC)'!T130","v":16.074431004759504},{"$f":"'BASE Revenue & Cost (CALC)'!U130","v":16.009599061642302},{"$f":"'BASE Revenue & Cost (CALC)'!V130","v":15.821860838617228},{"$f":"'BASE Revenue & Cost (CALC)'!W130","v":15.531759332970676},{"$f":"'BASE Revenue & Cost (CALC)'!X130","v":15.291602208779945},{"$f":"'BASE Revenue & Cost (CALC)'!Y130","v":15.231159127572171},{"$f":"'BASE Revenue & Cost (CALC)'!Z130","v":15.453460808756144},{"$f":"'BASE Revenue & Cost (CALC)'!AA130","v":15.888326574826426},{"$f":"'BASE Revenue & Cost (CALC)'!AB130","v":16.2840259367178},{"$f":"'BASE Revenue & Cost (CALC)'!AC130","v":16.573265902338051},{"$f":"'BASE Revenue & Cost (CALC)'!AD130","v":16.760293639350053},{"$f":"'BASE Revenue & Cost (CALC)'!AE130","v":16.786000674574023},{"$f":"'BASE Revenue & Cost (CALC)'!AF130","v":16.680210658869175},{"$f":"'BASE Revenue & Cost (CALC)'!AG130","v":16.552266008134183},{"$f":"'BASE Revenue & Cost (CALC)'!AH130","v":16.48657635681413},{"$f":"'BASE Revenue & Cost (CALC)'!AI130","v":16.532123651941234},{"$f":"'BASE Revenue & Cost (CALC)'!AJ130","v":16.701692195237701},{"$f":"'BASE Revenue & Cost (CALC)'!AK130","v":16.957368529228894},{"$f":"'BASE Revenue & Cost (CALC)'!AL130","v":17.228715972923084},{"$f":"'BASE Revenue & Cost (CALC)'!AM130","v":17.448703244540496},{"$f":"'BASE Revenue & Cost (CALC)'!AN130","v":17.581607270938775}]
["Revenues",null,null,{"$f":"'BASE Revenue & Cost (CALC)'!D131","v":1820.996189553153},{"$f":"'BASE Revenue & Cost (CALC)'!E131","v":1742.4771571624972},{"$f":"'BASE Revenue & Cost (CALC)'!F131","v":1479.1080348188882},{"$f":"'BASE Revenue & Cost (CALC)'!G131","v":2155.5290095894925},{"$f":"'BASE Revenue & Cost (CALC)'!H131","v":2212.089863043605},{"$f":"'BASE Revenue & Cost (CALC)'!I131","v":2229.294389487357},{"$f":"'BASE Revenue & Cost (CALC)'!J131","v":2210.4884866146494},{"$f":"'BASE Revenue & Cost (CALC)'!K131","v":2164.9813707659582},{"$f":"'BASE Revenue & Cost (CALC)'!L131","v":2094.6228538899591},{"$f":"'BASE Revenue & Cost (CALC)'!M131","v":1986.7597293144838},{"$f":"'BASE Revenue & Cost (CALC)'!N131","v":1875.2840952572155},{"$f":"'BASE Revenue & Cost (CALC)'!O131","v":1820.2800036203325},{"$f":"'BASE Revenue & Cost (CALC)'!P131","v":1836.9001077171065},{"$f":"'BASE Revenue & Cost (CALC)'!Q131","v":1903.7302232295551},{"$f":"'BASE Revenue & Cost (CALC)'!R131","v":1969.6233967931389},{"$f":"'BASE Revenue & Cost (CALC)'!S131","v":2009.8645851922533},{"$f":"'BASE Revenue & Cost (CALC)'!T131","v":2004.6229231344478},{"$f":"'BASE Revenue & Cost (CALC)'!U131","v":1968.7887361131998},{"$f":"'BASE Revenue & Cost (CALC)'!V131","v":1919.5587197728373},{"$f":"'BASE Revenue & Cost (CALC)'!W131","v":1859.9759065890396},{"$f":"'BASE Revenue & Cost (CALC)'!X131","v":1808.3440096887423},{"$f":"'BASE Revenue & Cost (CALC)'!Y131","v":1779.2844141569669},{"$f":"'BASE Revenue & Cost (CALC)'!Z131","v":1783.5716201034477},{"$f":"'BASE Revenue & Cost (CALC)'!AA131","v":1811.7731516588569},{"$f":"'BASE Revenue & Cost (CALC)'!AB131","v":1834.7222484069389},{"$f":"'BASE Revenue & Cost (CALC)'!AC131","v":1845.2054294609075},{"$f":"'BASE Revenue & Cost (CALC)'!AD131","v":1844.2015562567547},{"$f":"'BASE Revenue & Cost (CALC)'!AE131","v":1825.7996582465596},{"$f":"'BASE Revenue & Cost (CALC)'!AF131","v":1793.9032395832817},{"$f":"'BASE Revenue & Cost (CALC)'!AG131","v":1760.582991702561},{"$f":"'BASE Revenue & Cost (CALC)'!AH131","v":1734.7181300206903},{"$f":"'BASE Revenue & Cost (CALC)'!AI131","v":1721.0815617263586},{"$f":"'BASE Revenue & Cost (CALC)'!AJ131","v":1720.5182355285754},{"$f":"'BASE Revenue & Cost (CALC)'!AK131","v":1728.7014560268321},{"$f":"'BASE Revenue & Cost (CALC)'!AL131","v":1738.2501502578787},{"$f":"'BASE Revenue & Cost (CALC)'!AM131","v":1742.4680073677098},{"$f":"'BASE Revenue & Cost (CALC)'!AN131","v":1738.0451775930351}]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"'BASE Revenue & Cost (CALC)'!D134","v":127.62518326813482},{"$f":"'BASE Revenue & Cost (CALC)'!E134","v":122.12214819514377},{"$f":"'BASE Revenue & Cost (CALC)'!F134","v":103.66382703055146},{"$f":"'BASE Revenue & Cost (CALC)'!G134","v":151.07103818605233},{"$f":"'BASE Revenue & Cost (CALC)'!H134","v":155.0351262655856},{"$f":"'BASE Revenue & Cost (CALC)'!I134","v":156.24091178728082},{"$f":"'BASE Revenue & Cost (CALC)'!J134","v":154.92289321347971},{"$f":"'BASE Revenue & Cost (CALC)'!K134","v":151.73351037264101},{"$f":"'BASE Revenue & Cost (CALC)'!L134","v":146.80240801103915},{"$f":"'BASE Revenue & Cost (CALC)'!M134","v":139.24278151605091},{"$f":"'BASE Revenue & Cost (CALC)'!N134","v":131.4299709741565},{"$f":"'BASE Revenue & Cost (CALC)'!O134","v":127.57498911536578},{"$f":"'BASE Revenue & Cost (CALC)'!P134","v":128.73981518334716},{"$f":"'BASE Revenue & Cost (CALC)'!Q134","v":133.42362824623984},{"$f":"'BASE Revenue & Cost (CALC)'!R134","v":138.0417753903231},{"$f":"'BASE Revenue & Cost (CALC)'!S134","v":140.86209378188701},{"$f":"'BASE Revenue & Cost (CALC)'!T134","v":140.49472998146015},{"$f":"'BASE Revenue & Cost (CALC)'!U134","v":137.98327789161604},{"$f":"'BASE Revenue & Cost (CALC)'!V134","v":134.53297420961121},{"$f":"'BASE Revenue & Cost (CALC)'!W134","v":130.35709097831284},{"$f":"'BASE Revenue & Cost (CALC)'!X134","v":126.73845061970842},{"$f":"'BASE Revenue & Cost (CALC)'!Y134","v":124.70179824958413},{"$f":"'BASE Revenue & Cost (CALC)'!Z134","v":125.00226864472654},{"$f":"'BASE Revenue & Cost (CALC)'!AA134","v":126.97878328756303},{"$f":"'BASE Revenue & Cost (CALC)'!AB134","v":128.58717911788639},{"$f":"'BASE Revenue & Cost (CALC)'!AC134","v":129.32189669221265},{"$f":"'BASE Revenue & Cost (CALC)'!AD134","v":129.2515398719222},{"$f":"'BASE Revenue & Cost (CALC)'!AE134","v":127.96183612651843},{"$f":"'BASE Revenue & Cost (CALC)'!AF134","v":125.72636397075466},{"$f":"'BASE Revenue & Cost (CALC)'!AG134","v":123.39110222407294},{"$f":"'BASE Revenue & Cost (CALC)'!AH134","v":121.57835394305445},{"$f":"'BASE Revenue & Cost (CALC)'!AI134","v":120.62263007185865},{"$f":"'BASE Revenue & Cost (CALC)'!AJ134","v":120.58314914946887},{"$f":"'BASE Revenue & Cost (CALC)'!AK134","v":121.15667314792924},{"$f":"'BASE Revenue & Cost (CALC)'!AL134","v":121.82589687184473},{"$f":"'BASE Revenue & Cost (CALC)'!AM134","v":122.12150692843312},{"$f":"'BASE Revenue & Cost (CALC)'!AN134","v":121.81153128773988}]
[null,"Material",null,{"$f":"'BASE Revenue & Cost (CALC)'!D135","v":1216.2734547405648},{"$f":"'BASE Revenue & Cost (CALC)'!E135","v":1163.8292951445449},{"$f":"'BASE Revenue & Cost (CALC)'!F135","v":987.92070503186847},{"$f":"'BASE Revenue & Cost (CALC)'!G135","v":1439.7134548262027},{"$f":"'BASE Revenue & Cost (CALC)'!H135","v":1477.4913837578326},{"$f":"'BASE Revenue & Cost (CALC)'!I135","v":1488.9825713478801},{"$f":"'BASE Revenue & Cost (CALC)'!J135","v":1476.4217979713492},{"$f":"'BASE Revenue & Cost (CALC)'!K135","v":1446.0268430965953},{"$f":"'BASE Revenue & Cost (CALC)'!L135","v":1399.0332267001809},{"$f":"'BASE Revenue & Cost (CALC)'!M135","v":1326.9896628974923},{"$f":"'BASE Revenue & Cost (CALC)'!N135","v":1252.5332442997687},{"$f":"'BASE Revenue & Cost (CALC)'!O135","v":1215.795102318003},{"$f":"'BASE Revenue & Cost (CALC)'!P135","v":1226.8959445624296},{"$f":"'BASE Revenue & Cost (CALC)'!Q135","v":1271.5328833662295},{"$f":"'BASE Revenue & Cost (CALC)'!R135","v":1315.544023155416},{"$f":"'BASE Revenue & Cost (CALC)'!S135","v":1342.4217780446597},{"$f":"'BASE Revenue & Cost (CALC)'!T135","v":1338.9207853154032},{"$f":"'BASE Revenue & Cost (CALC)'!U135","v":1314.9865394909525},{"$f":"'BASE Revenue & Cost (CALC)'!V135","v":1282.1049978409835},{"$f":"'BASE Revenue & Cost (CALC)'!W135","v":1242.3086520551074},{"$f":"'BASE Revenue & Cost (CALC)'!X135","v":1207.8228546778253},{"$f":"'BASE Revenue & Cost (CALC)'!Y135","v":1188.4134704882467},{"$f":"'BASE Revenue & Cost (CALC)'!Z135","v":1191.2769662042867},{"$f":"'BASE Revenue & Cost (CALC)'!AA135","v":1210.1132352808791},{"$f":"'BASE Revenue & Cost (CALC)'!AB135","v":1225.4413163307436},{"$f":"'BASE Revenue & Cost (CALC)'!AC135","v":1232.4432062360211},{"$f":"'BASE Revenue & Cost (CALC)'!AD135","v":1231.7727027296762},{"$f":"'BASE Revenue & Cost (CALC)'!AE135","v":1219.4817708787227},{"$f":"'BASE Revenue & Cost (CALC)'!AF135","v":1198.1776256289972},{"$f":"'BASE Revenue & Cost (CALC)'!AG135","v":1175.9224813100845},{"$f":"'BASE Revenue & Cost (CALC)'!AH135","v":1158.6469126654761},{"$f":"'BASE Revenue & Cost (CALC)'!AI135","v":1149.5388232991704},{"$f":"'BASE Revenue & Cost (CALC)'!AJ135","v":1149.1625684203},{"$f":"'BASE Revenue & Cost (CALC)'!AK135","v":1154.6282766537483},{"$f":"'BASE Revenue & Cost (CALC)'!AL135","v":1161.0060073636109},{"$f":"'BASE Revenue & Cost (CALC)'!AM135","v":1163.8231838453673},{"$f":"'BASE Revenue & Cost (CALC)'!AN135","v":1160.8691027327134}]
[null,"Overhead",null,{"$f":"'BASE Revenue & Cost (CALC)'!D136","v":39.42256262042428},{"$f":"'BASE Revenue & Cost (CALC)'!E136","v":37.722712017180932},{"$f":"'BASE Revenue & Cost (CALC)'!F136","v":32.021060483014423},{"$f":"'BASE Revenue & Cost (CALC)'!G136","v":46.664829859712633},{"$f":"'BASE Revenue & Cost (CALC)'!H136","v":47.889310064532026},{"$f":"'BASE Revenue & Cost (CALC)'!I136","v":48.26176912017123},{"$f":"'BASE Revenue & Cost (CALC)'!J136","v":47.854642027931213},{"$f":"'BASE Revenue & Cost (CALC)'!K136","v":46.869463072306836},{"$f":"'BASE Revenue & Cost (CALC)'!L136","v":45.346278645377929},{"$f":"'BASE Revenue & Cost (CALC)'!M136","v":43.011160753640468},{"$f":"'BASE Revenue & Cost (CALC)'!N136","v":40.597836008928873},{"$f":"'BASE Revenue & Cost (CALC)'!O136","v":39.40705798348629},{"$f":"'BASE Revenue & Cost (CALC)'!P136","v":39.766864938751702},{"$f":"'BASE Revenue & Cost (CALC)'!Q136","v":41.213663360864921},{"$f":"'BASE Revenue & Cost (CALC)'!R136","v":42.640178021341121},{"$f":"'BASE Revenue & Cost (CALC)'!S136","v":43.511355445371692},{"$f":"'BASE Revenue & Cost (CALC)'!T136","v":43.397879232793969},{"$f":"'BASE Revenue & Cost (CALC)'!U136","v":42.622108536566536},{"$f":"'BASE Revenue & Cost (CALC)'!V136","v":41.556332884142641},{"$f":"'BASE Revenue & Cost (CALC)'!W136","v":40.266430578297772},{"$f":"'BASE Revenue & Cost (CALC)'!X136","v":39.148656856177723},{"$f":"'BASE Revenue & Cost (CALC)'!Y136","v":38.519548606996423},{"$f":"'BASE Revenue & Cost (CALC)'!Z136","v":38.612361895602625},{"$f":"'BASE Revenue & Cost (CALC)'!AA136","v":39.22289400440831},{"$f":"'BASE Revenue & Cost (CALC)'!AB136","v":39.719716682469723},{"$f":"'BASE Revenue & Cost (CALC)'!AC136","v":39.946666010498099},{"$f":"'BASE Revenue & Cost (CALC)'!AD136","v":39.924933260874177},{"$f":"'BASE Revenue & Cost (CALC)'!AE136","v":39.5265524291056},{"$f":"'BASE Revenue & Cost (CALC)'!AF136","v":38.836030082417501},{"$f":"'BASE Revenue & Cost (CALC)'!AG136","v":38.114683400781608},{"$f":"'BASE Revenue & Cost (CALC)'!AH136","v":37.554737622107375},{"$f":"'BASE Revenue & Cost (CALC)'!AI136","v":37.259520932146643},{"$f":"'BASE Revenue & Cost (CALC)'!AJ136","v":37.24732554017644},{"$f":"'BASE Revenue & Cost (CALC)'!AK136","v":37.424483254388036},{"$f":"'BASE Revenue & Cost (CALC)'!AL136","v":37.631201971553004},{"$f":"'BASE Revenue & Cost (CALC)'!AM136","v":37.722513934197551},{"$f":"'BASE Revenue & Cost (CALC)'!AN136","v":37.626764539030283}]
[null,"Depreciation",null,{"$f":"Depreciation*D10","v":61.417034118580489},58.768809965800578,49.886116819294195,72.6998768503923,74.607513937331888,75.18777379380596,74.553504054533619,73.018678170354761,70.64568504917402,67.007767935347303,63.248011127747567,61.392879199353516,61.953428148451756,64.207418304018162,66.429808066365354,67.78702916054408,67.610242773351629,66.401657330108264,64.741268576644558,62.731709363295366,60.990311994248302,60.010214298005927,60.154809588978502,61.105967222185747,61.879975133928504,62.233543083250154,62.199685288717752,61.579041487032413,60.503265796483724,59.379468386763747,58.507119997733,58.047197245012228,58.028197850885199,58.304194657152337,58.626245017686031,58.768501369186346,58.619331871342126]
[]
[]
["Selling, General and Administrative"]
[null,"Standard SG&A",null,{"$f":"SGA*'Base Case (OUTPUT)'!D10","v":227.26032445623349},{"$f":"SGA*'Base Case (OUTPUT)'!E10","v":217.46114921387965},{"$f":"SGA*'Base Case (OUTPUT)'!F10","v":184.59268274539724},{"$f":"SGA*'Base Case (OUTPUT)'!G10","v":269.01002039676865},{"$f":"SGA*'Base Case (OUTPUT)'!H10","v":276.0688149078419},{"$f":"SGA*'Base Case (OUTPUT)'!I10","v":278.21593980802214},{"$f":"SGA*'Base Case (OUTPUT)'!J10","v":275.86896312950824},{"$f":"SGA*'Base Case (OUTPUT)'!K10","v":270.18967507159158},{"$f":"SGA*'Base Case (OUTPUT)'!L10","v":261.40893216546687},{"$f":"SGA*'Base Case (OUTPUT)'!M10","v":247.94761421844757},{"$f":"SGA*'Base Case (OUTPUT)'!N10","v":234.03545508810049},{"$f":"SGA*'Base Case (OUTPUT)'!O10","v":227.17094445181749},{"$f":"SGA*'Base Case (OUTPUT)'!P10","v":229.24513344309489},{"$f":"SGA*'Base Case (OUTPUT)'!Q10","v":237.58553185904847},{"$f":"SGA*'Base Case (OUTPUT)'!R10","v":245.80899991978373},{"$f":"SGA*'Base Case (OUTPUT)'!S10","v":250.83110023199322},{"$f":"SGA*'Base Case (OUTPUT)'!T10","v":250.17694080717908},{"$f":"SGA*'Base Case (OUTPUT)'!U10","v":245.70483426692732},{"$f":"SGA*'Base Case (OUTPUT)'!V10","v":239.56092822765009},{"$f":"SGA*'Base Case (OUTPUT)'!W10","v":232.12499314231212},{"$f":"SGA*'Base Case (OUTPUT)'!X10","v":225.68133240915503},{"$f":"SGA*'Base Case (OUTPUT)'!Y10","v":222.05469488678946},{"$f":"SGA*'Base Case (OUTPUT)'!Z10","v":222.58973818891027},{"$f":"SGA*'Base Case (OUTPUT)'!AA10","v":226.10928932702532},{"$f":"SGA*'Base Case (OUTPUT)'!AB10","v":228.97333660118596},{"$f":"SGA*'Base Case (OUTPUT)'!AC10","v":230.28163759672125},{"$f":"SGA*'Base Case (OUTPUT)'!AD10","v":230.15635422084296},{"$f":"SGA*'Base Case (OUTPUT)'!AE10","v":227.85979734917063},{"$f":"SGA*'Base Case (OUTPUT)'!AF10","v":223.87912429999355},{"$f":"SGA*'Base Case (OUTPUT)'!AG10","v":219.7207573644796},{"$f":"SGA*'Base Case (OUTPUT)'!AH10","v":216.49282262658213},{"$f":"SGA*'Base Case (OUTPUT)'!AI10","v":214.79097890344954},{"$f":"SGA*'Base Case (OUTPUT)'!AJ10","v":214.72067579396619},{"$f":"SGA*'Base Case (OUTPUT)'!AK10","v":215.74194171214864},{"$f":"SGA*'Base Case (OUTPUT)'!AL10","v":216.93361875218324},{"$f":"SGA*'Base Case (OUTPUT)'!AM10","v":217.46000731949016},{"$f":"SGA*'Base Case (OUTPUT)'!AN10","v":216.90803816361077}]
[null,"R&D",null,{"$f":"RandD*'Base Case (OUTPUT)'!D10","v":40.207595865333616},{"$f":"RandD*'Base Case (OUTPUT)'!E10","v":38.473895630147936},{"$f":"RandD*'Base Case (OUTPUT)'!F10","v":32.658705408801048},{"$f":"RandD*'Base Case (OUTPUT)'!G10","v":47.59408053173599},{"$f":"RandD*'Base Case (OUTPUT)'!H10","v":48.842944176002796},{"$f":"RandD*'Base Case (OUTPUT)'!I10","v":49.222820119880836},{"$f":"RandD*'Base Case (OUTPUT)'!J10","v":48.807585784451454},{"$f":"RandD*'Base Case (OUTPUT)'!K10","v":47.802788666512356},{"$f":"RandD*'Base Case (OUTPUT)'!L10","v":46.249272613890291},{"$f":"RandD*'Base Case (OUTPUT)'!M10","v":43.867654823263798},{"$f":"RandD*'Base Case (OUTPUT)'!N10","v":41.406272823279316},{"$f":"RandD*'Base Case (OUTPUT)'!O10","v":40.19178247993694},{"$f":"RandD*'Base Case (OUTPUT)'!P10","v":40.558754378393708},{"$f":"RandD*'Base Case (OUTPUT)'!Q10","v":42.034363328908576},{"$f":"RandD*'Base Case (OUTPUT)'!R10","v":43.489284601192502},{"$f":"RandD*'Base Case (OUTPUT)'!S10","v":44.377810041044953},{"$f":"RandD*'Base Case (OUTPUT)'!T10","v":44.262074142808608},{"$f":"RandD*'Base Case (OUTPUT)'!U10","v":43.470855293379451},{"$f":"RandD*'Base Case (OUTPUT)'!V10","v":42.383856532584247},{"$f":"RandD*'Base Case (OUTPUT)'!W10","v":41.068268017485991},{"$f":"RandD*'Base Case (OUTPUT)'!X10","v":39.92823573392743},{"$f":"RandD*'Base Case (OUTPUT)'!Y10","v":39.286599864585831},{"$f":"RandD*'Base Case (OUTPUT)'!Z10","v":39.381261371884122},{"$f":"RandD*'Base Case (OUTPUT)'!AA10","v":40.00395118862756},{"$f":"RandD*'Base Case (OUTPUT)'!AB10","v":40.510667244825207},{"$f":"RandD*'Base Case (OUTPUT)'!AC10","v":40.742135882496832},{"$f":"RandD*'Base Case (OUTPUT)'!AD10","v":40.719970362149141},{"$f":"RandD*'Base Case (OUTPUT)'!AE10","v":40.313656454084033},{"$f":"RandD*'Base Case (OUTPUT)'!AF10","v":39.609383529998858},{"$f":"RandD*'Base Case (OUTPUT)'!AG10","v":38.873672456792548},{"$f":"RandD*'Base Case (OUTPUT)'!AH10","v":38.302576310856843},{"$f":"RandD*'Base Case (OUTPUT)'!AI10","v":38.001480882917996},{"$f":"RandD*'Base Case (OUTPUT)'!AJ10","v":37.989042640470942},{"$f":"RandD*'Base Case (OUTPUT)'!AK10","v":38.169728149072455},{"$f":"RandD*'Base Case (OUTPUT)'!AL10","v":38.380563317693962},{"$f":"RandD*'Base Case (OUTPUT)'!AM10","v":38.473693602679027},{"$f":"RandD*'Base Case (OUTPUT)'!AN10","v":38.376037521254212}]
[null,"Product Conversion Costs",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]
[]
[]
["Earnings Before Interest and Taxes (EBIT)",null,null,{"$f":"D10-SUM(D13:D16,D20:D22)","v":108.79003448388153},{"$f":"E10-SUM(E13:E16,E20:E22)","v":104.09914699579917},88.364937299961412,128.77570893862799,132.15476993447783,133.18260351031586,132.059100433396,129.3404123159562,125.13705070482979,118.69308717024137,112.03330493523413,108.74724807236953,109.74016706263751,113.73273476424583,117.66932763871682,120.07341848675242,119.76027088145111,117.61946330364981,114.67836150122093,111.11876245422809,108.03416739770023,106.29808776275831,106.55421420905873,108.23903134816783,109.61005729589942,110.23634395970726,110.17637052257214,109.07700352192592,107.17144627463631,105.18082655958597,103.63560685488028,102.82093039180313,102.78727613330784,103.27615845239325,103.84661696330681,104.09860036835607,103.83437147734435]
["EBIT/Revenues",null,null,{"$f":"D25/D10","v":5.9742044002067396E-2},5.9742044002067375E-2,5.9742044002067368E-2,5.9742044002067292E-2,{"$f":"H25/H10","v":5.9742044002067188E-2},5.9742044002067486E-2,5.9742044002067507E-2,5.9742044002067458E-2,5.9742044002067334E-2,5.9742044002067382E-2,5.9742044002067618E-2,5.9742044002067521E-2,5.9742044002067285E-2,5.9742044002067486E-2,5.9742044002067229E-2,5.974204400206734E-2,5.9742044002067375E-2,5.9742044002067583E-2,5.9742044002067361E-2,5.974204400206766E-2,5.9742044002067618E-2,5.9742044002067445E-2,5.9742044002067354E-2,5.9742044002067438E-2,5.9742044002067424E-2,5.9742044002067424E-2,5.9742044002067361E-2,5.9742044002067583E-2,5.9742044002067757E-2,5.9742044002067458E-2,5.9742044002067472E-2,5.9742044002067479E-2,5.974204400206759E-2,5.9742044002067549E-2,5.9742044002067604E-2,5.9742044002067202E-2,5.9742044002067514E-2]
["Taxes ",null,null,{"$f":"IF(D25<0,0,D25*Tax_Rate)","v":36.923674450015959},{"$f":"IF(E25<0,0,E25*Tax_Rate)","v":35.331572716494875},29.99133324241442,43.706874223156881,44.853737984616501,45.202587881788489,44.821267459816141,43.898536297392006,42.471902355586231,40.28480118544946,38.024450480350268,36.909152609508702,37.246152388264406,38.601242224693095,39.937334031528167,40.753289906919321,40.647006640370115,39.920409921857498,38.922190866293832,37.714051931442917,36.667130821272316,36.077900019351802,36.164830128034112,36.736662280192213,37.201992730694705,37.414556362984506,37.394201192780443,37.021072629805623,36.374320601657175,35.698698108650312,35.174245757835443,34.897742044536152,34.88631968503023,35.052247857402975,35.245863241791277,35.33138718944867,35.241707085951219]
[]
["Net Operating Profit after Taxes (NOPAT)",null,null,{"$f":"D25-D27","v":71.866360033865561},{"$f":"E25-E27","v":68.767574279304299},58.373604057546991,85.068834715471098,87.301031949861326,87.980015628527369,87.237832973579856,85.441876018564187,82.665148349243566,78.408285984791917,74.00885445488386,71.838095462860821,72.494014674373105,75.131492539552738,77.731993607188656,79.320128579833096,79.113264241080998,77.699053381792311,75.756170634927102,73.404710522785166,71.367036576427921,70.220187743406512,70.389384081024616,71.502369067975621,72.408064565204711,72.821787596722743,72.782169329791699,72.055930892120301,70.797125672979135,69.482128450935647,68.461361097044829,67.923188347266972,67.900956448277611,68.223910594990272,68.600753721515531,68.767213178907411,68.592664391393129]
[]
["Cash Flow Statement "]
[null,"NOPAT",null,{"$f":"D29","v":71.866360033865561},{"$f":"E29","v":68.767574279304299},58.373604057546991,85.068834715471098,87.301031949861326,87.980015628527369,87.237832973579856,85.441876018564187,82.665148349243566,78.408285984791917,74.00885445488386,71.838095462860821,72.494014674373105,75.131492539552738,77.731993607188656,79.320128579833096,79.113264241080998,77.699053381792311,75.756170634927102,73.404710522785166,71.367036576427921,70.220187743406512,70.389384081024616,71.502369067975621,72.408064565204711,72.821787596722743,72.782169329791699,72.055930892120301,70.797125672979135,69.482128450935647,68.461361097044829,67.923188347266972,67.900956448277611,68.223910594990272,68.600753721515531,68.767213178907411,68.592664391393129]
[null,"Depreciation",null,{"$f":"D16","v":61.417034118580489},{"$f":"E16","v":58.768809965800578},{"$f":"F16","v":49.886116819294195},72.6998768503923,74.607513937331888,75.18777379380596,74.553504054533619,73.018678170354761,70.64568504917402,67.007767935347303,63.248011127747567,61.392879199353516,61.953428148451756,64.207418304018162,66.429808066365354,67.78702916054408,67.610242773351629,66.401657330108264,64.741268576644558,62.731709363295366,60.990311994248302,60.010214298005927,60.154809588978502,61.105967222185747,61.879975133928504,62.233543083250154,62.199685288717752,61.579041487032413,60.503265796483724,59.379468386763747,58.507119997733,58.047197245012228,58.028197850885199,58.304194657152337,58.626245017686031,58.768501369186346,58.619331871342126]
[null,"Change in Working Capital",0,0,{"$f":"(D10*Working_Capital)-(E10*Working_Capital)","v":2.310035490019267},7.7483382189687333,-19.900352950598439,-1.6640243116435443,-0.50615838560399595,0.55327099347927344,1.3388225689776263,2.0699525460277997,3.173340758888024,3.2796210435132025,1.6182242688027912,-0.48896463879413687,-1.9661467281939622,-1.9385818297474557,-1.1838986107216556,0.15421006871270748,1.054244318284816,1.4483505649262085,1.7529305807663036,1.5190140609895835,0.85493535720130609,-0.1261299023670972,-0.82969105428821166,-0.67516405052214878,-0.3084159285417627,2.9534020714045539E-2,0.54138514183122055,0.93839489450271429,0.98028405084961179,0.76094606123382391,0.40118880433028181,1.6573096607487514E-2,-0.24075092621589533,-0.28092326007426038,-0.12408965468478783,0.13011996499116663]
["Cash Flows from Operations",null,null,{"$f":"D32+D33+D34","v":133.28339415244605},{"$f":"E32+E33+E34","v":129.84641973512413},116.00805909580993,137.86835861526495,160.24452157554967,162.66163103672932,162.34460802159276,159.79937675789657,155.38078594444536,148.58939467902727,140.53648662614464,134.84919893101716,133.95847818403072,137.37276411537692,142.22321984380656,145.92325912965552,146.87771708314534,145.15495503018539,141.94578977649786,137.88935046684685,133.87636263166578,131.08533739861375,130.41806376763603,131.77864523587314,133.61287564861107,134.74691475143112,135.0113886392235,134.17635752098394,132.23878636396557,129.84188088854899,127.72942715601165,126.37157439660947,125.94572739577029,126.28735432592671,126.9460754791273,127.41162489340897,127.34211622772642]
[]
[null,"Ordinary Capital Expenditures",null,{"$f":"Capex*(-D10)","v":-64.399411044628806},-61.622590603838553,-52.308558831794507,-76.230142327337092,{"$f":"Capex*(-H10)","v":-78.23041320737677},-78.838850158884753,-78.173780634789793,-76.564424461609363,-74.076200117823248,-70.26162777772484,-66.319299276270783,-64.37408317599477,-64.961852069457038,-67.325294729983582,-69.655602499818954,-71.078729493442609,-70.893358457877454,-69.62608477950819,-67.885068474133732,-65.777926186065415,-63.951967531911357,-62.924276838115517,-63.075893595780528,-64.073238913219399,-64.884832217511459,-65.255569229276134,-65.220067319122876,-64.569285400545283,-63.441270642396859,-62.262902257174702,-61.348193116859591,-60.865936771754157,-60.846014777643809,-61.135413834906736,-61.47310278134848,-61.622267021944822,-61.465853936473408]
[null,"Capital Conversion Costs",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]
[]
["Capital Investments",null,null,{"$f":"SUM(D37:D38)","v":-64.399411044628806},-61.622590603838553,-52.308558831794507,-76.230142327337092,{"$f":"SUM(H37:H38)","v":-78.23041320737677},-78.838850158884753,-78.173780634789793,-76.564424461609363,-74.076200117823248,-70.26162777772484,-66.319299276270783,-64.37408317599477,-64.961852069457038,-67.325294729983582,-69.655602499818954,-71.078729493442609,-70.893358457877454,-69.62608477950819,-67.885068474133732,-65.777926186065415,-63.951967531911357,-62.924276838115517,-63.075893595780528,-64.073238913219399,-64.884832217511459,-65.255569229276134,-65.220067319122876,-64.569285400545283,-63.441270642396859,-62.262902257174702,-61.348193116859591,-60.865936771754157,-60.846014777643809,-61.135413834906736,-61.47310278134848,-61.622267021944822,-61.465853936473408]
[]
["Free Cash Flow",null,null,{"$f":"D35+D40","v":68.883983107817244},{"$f":"E35+E40","v":68.223829131285584},63.69950026401542,61.638216287927861,82.014108368172899,{"$f":"I35+I40","v":83.822780877844565},84.170827386802969,83.234952296287204,{"$f":"L35+L40","v":81.304585826622116},78.327766901302425,74.217187349873853,70.475115755022387,68.996626114573687,70.047469385393342,72.567617343987607,74.844529636212911,75.984358625267888,75.528870250677201,74.060721302364129,72.111424280781435,69.924395099754435,68.161060560498228,67.3421701718555,67.705406322653744,68.728043431099607,69.491345522154987,69.791321320100622,69.607072120438659,68.797515721568715,67.578978631374284,66.381234039152062,65.505637624855325,65.099712618126489,65.151940491019985,65.472972697778829,65.789357871464148,65.876262291253013]
["Terminal Value",null,null,{"$f":"IF(D$5=Terminal_Year,D42*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1080.4245374545667]
["Present Value Factor",null,null,{"$f":"IF(D5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!D$5-Base_Year), 0)","v":0},{"$f":"IF(E5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!E$5-Base_Year), 0)","v":0},{"$f":"IF(F5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!F$5-Base_Year), 0)","v":0},{"$f":"IF(G5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!G$5-Base_Year), 0)","v":0},{"$f":"IF(H5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!H$5-Base_Year), 0)","v":1},{"$f":"IF(I5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!I$5-Base_Year), 0)","v":0.93319944035954827},{"$f":"IF(J5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!J$5-Base_Year), 0)","v":0.87086119548737406},{"$f":"IF(K5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!K$5-Base_Year), 0)","v":0.81268718025966469},{"$f":"IF(L5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!L$5-Base_Year), 0)","v":0.7583992218056983},{"$f":"IF(M5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!M$5-Base_Year), 0)","v":0.70773772935819457},{"$f":"IF(N5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!N$5-Base_Year), 0)","v":0.66046045295840461},{"$f":"IF(O5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!O$5-Base_Year), 0)","v":0.61634132508039696},{"$f":"IF(P5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!P$5-Base_Year), 0)","v":0.57516937963548875},{"$f":"IF(Q5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!Q$5-Base_Year), 0)","v":0.53674774318778662},{"$f":"IF(R5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!R$5-Base_Year), 0)","v":0.50089269355709298},{"$f":"IF(S5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!S$5-Base_Year), 0)","v":0.46743278130766597},{"$f":"IF(T5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!T$5-Base_Year), 0)","v":0.43620800992202091},{"$f":"IF(U5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!U$5-Base_Year), 0)","v":0.40706907073958221},{"$f":"IF(V5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!V$5-Base_Year), 0)","v":0.37987662900185948},{"$f":"IF(W5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!W$5-Base_Year), 0)","v":0.35450065759020705},{"$f":"IF(X5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!X$5-Base_Year), 0)","v":0.33081981527027299},{"$f":"IF(Y5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!Y$5-Base_Year), 0)","v":0.30872086647006791},{"$f":"IF(Z5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!Z$5-Base_Year), 0)","v":0.28809813981718219},{"$f":"IF(AA5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AA$5-Base_Year), 0)","v":0.26885302284602131},{"$f":"IF(AB5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AB$5-Base_Year), 0)","v":0.25089349045887988},{"$f":"IF(AC5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AC$5-Base_Year), 0)","v":0.23413366488608039},{"$f":"IF(AD5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AD$5-Base_Year), 0)","v":0.21849340504102024},{"$f":"IF(AE5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AE$5-Base_Year), 0)","v":0.2038979233065322},{"$f":"IF(AF5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AF$5-Base_Year), 0)","v":0.19027742792012992},{"$f":"IF(AG5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AG$5-Base_Year), 0)","v":0.1775667892481195},{"$f":"IF(AH5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AH$5-Base_Year), 0)","v":0.16570522835278695},{"$f":"IF(AI5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AI$5-Base_Year), 0)","v":0.15463602636347196},{"$f":"IF(AJ5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AJ$5-Base_Year), 0)","v":0.14430625326181637},{"$f":"IF(AK5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AK$5-Base_Year), 0)","v":0.13466651478431027},{"$f":"IF(AL5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AL$5-Base_Year), 0)","v":0.12567071623188919},{"$f":"IF(AM5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AM$5-Base_Year), 0)","v":0.1172758420571826},{"$f":"IF(AN5>=Base_Year, (1/(1+Discount_Rate))^('Base Case (OUTPUT)'!AN$5-Base_Year), 0)","v":0.10944175017545754}]
["Discounted Cash Flow",null,null,{"$f":"(D42+D43)*D44","v":0},{"$f":"(E42+E43)*E44","v":0},0,0,82.014108368172899,{"$f":"(I42+I43)*I44","v":78.223372204585587},73.301107363232646,67.643978680717353,61.661334620144821,55.435515892425727,49.01751717439646,43.436726229644862,39.684746639261107,37.597821108625453,36.348589316450372,34.984786653519031,33.14498586112925,30.745467026953644,28.133937149788288,25.563547327303443,23.132375469786343,21.042741675755785,19.4011539577637,18.202803152863581,17.243418708838071,16.270263404967061,15.248943437540737,14.192737452805456,13.090614338794795,11.999782256240408,10.999717544797486,10.129531506713169,9.3942956163428235,8.7737847573604455,8.2280353727607913,7.7155023427772917,125.45316575170918]
[]
["Industry Value thru",{"$f":"Terminal_Year","v":2043},{"$f":"SUM(D45:AN45)","v":1127.4564083641681}]
[]
["Net PPE",null,null,{"$f":"Net_PPE*D10","v":361.97211475308058},{"$f":"D49-E40-E33","v":364.82589539111854},367.24833740361885,370.77860288056365,374.40150215060856,378.0525785156874,381.67285509594359,385.21860138719819,388.64911645584743,391.90297629822493,394.97426444674812,397.95546842338939,400.96389234439471,404.0817687703601,407.30756320381369,410.59926353671221,413.88237922123807,417.10680667063798,420.25060656812718,423.29682339089726,426.25847892856029,429.17254146866992,432.09362547547198,435.06089716650558,438.06575425008856,441.08778039611457,444.1081624265197,447.09840634003251,450.03641118594561,452.91984505635662,455.76091817548314,458.57965770222512,461.39747462898373,464.22869380673814,467.07555157040059,469.92931722315899,472.77583928829023]
["Net PPE as % of Sales",null,null,{"$f":"D49/D10","v":0.1987769753883469},0.20937198165926726,0.24829040797455149,0.17201281041964553,0.16925239268330228,0.16958396356195174,0.17266448452779476,0.17793160097766109,0.18554610713526815,0.19725735856013552,0.2106210282728245,0.21862321600627413,0.21828290534682984,0.21225789444308002,0.2067946409790701,0.20429200383041546,0.20646395611105134,0.21185960637609799,0.21893084188529544,0.22758188527676687,0.23571758285190947,0.24120513733157936,0.24226312002565414,0.24012989527312756,0.23876407158110952,0.23904535145714487,0.24081324566710743,0.24487813015005805,0.25086994730579099,0.25725560634796502,0.26272909142308165,0.2664485332364141,0.26817354509888924,0.26854185388013729,0.2687044505654767,0.26969179074516614,0.27201585170704412]
[]
["Net Working Capital",null,null,{"$f":"Working_Capital*'Base Case (OUTPUT)'!D10","v":53.573836775378247},{"$f":"Working_Capital*'Base Case (OUTPUT)'!E10","v":51.26380128535898},{"$f":"Working_Capital*'Base Case (OUTPUT)'!F10","v":43.515463066390247},{"$f":"Working_Capital*'Base Case (OUTPUT)'!G10","v":63.415816016988686},{"$f":"Working_Capital*'Base Case (OUTPUT)'!H10","v":65.07984032863223},{"$f":"Working_Capital*'Base Case (OUTPUT)'!I10","v":65.585998714236226},{"$f":"Working_Capital*'Base Case (OUTPUT)'!J10","v":65.032727720756952},{"$f":"Working_Capital*'Base Case (OUTPUT)'!K10","v":63.693905151779326},{"$f":"Working_Capital*'Base Case (OUTPUT)'!L10","v":61.623952605751526},{"$f":"Working_Capital*'Base Case (OUTPUT)'!M10","v":58.450611846863502},{"$f":"Working_Capital*'Base Case (OUTPUT)'!N10","v":55.1709908033503},{"$f":"Working_Capital*'Base Case (OUTPUT)'!O10","v":53.552766534547509},{"$f":"Working_Capital*'Base Case (OUTPUT)'!P10","v":54.041731173341645},{"$f":"Working_Capital*'Base Case (OUTPUT)'!Q10","v":56.007877901535608},{"$f":"Working_Capital*'Base Case (OUTPUT)'!R10","v":57.946459731283063},{"$f":"Working_Capital*'Base Case (OUTPUT)'!S10","v":59.130358342004719},{"$f":"Working_Capital*'Base Case (OUTPUT)'!T10","v":58.976148273292011},{"$f":"Working_Capital*'Base Case (OUTPUT)'!U10","v":57.921903955007195},{"$f":"Working_Capital*'Base Case (OUTPUT)'!V10","v":56.473553390080987},{"$f":"Working_Capital*'Base Case (OUTPUT)'!W10","v":54.720622809314683},{"$f":"Working_Capital*'Base Case (OUTPUT)'!X10","v":53.2016087483251},{"$f":"Working_Capital*'Base Case (OUTPUT)'!Y10","v":52.346673391123794},{"$f":"Working_Capital*'Base Case (OUTPUT)'!Z10","v":52.472803293490891},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AA10","v":53.302494347779103},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AB10","v":53.977658398301251},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AC10","v":54.286074326843014},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AD10","v":54.256540306128969},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AE10","v":53.715155164297748},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AF10","v":52.776760269795034},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AG10","v":51.796476218945422},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AH10","v":51.035530157711598},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AI10","v":50.634341353381316},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AJ10","v":50.617768256773829},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AK10","v":50.858519182989724},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AL10","v":51.139442443063984},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AM10","v":51.263532097748772},{"$f":"Working_Capital*'Base Case (OUTPUT)'!AN10","v":51.133412132757606}]
["Return on Invested Capital (ROIC)",null,null,{"$f":"IF(SUM($D9:$AN9)=0,0,D29/(D49+D52))","v":0.17294443555406355},0.16527103369438439,0.14210990352790107,0.19592337214160044,0.19864559313797275,0.19831461947667856,0.19529156636794642,0.19033079892851137,0.18358892420886641,0.17410383318525147,0.16441105085904972,0.15910694401742939,0.15932553561406093,0.16329750752494404,0.16707430731454914,0.16886337349257774,0.1673085281136146,0.16356706793460413,0.15890986234380955,0.15356073529592573,0.1488487538602444,0.14583049975244056,0.14526260983421466,0.14641222153500458,0.14715787815443618,0.14700369610230843,0.14604198277026897,0.14387775497868036,0.14080205072593438,0.13766570551031576,0.13508650528670382,0.13338829740195285,0.13261510744403343,0.13245118277931475,0.1323789440946456,0.13194197362551729,0.13092470538617682]
["Weighted Average Cost of Capital (WACC)",null,null,{"$f":"Discount_Rate","v":7.1582297150450863E-2},7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2]
["Return on Sales (EBIT/Sales)",null,null,{"$f":"D25/D10","v":5.9742044002067396E-2},5.9742044002067375E-2,5.9742044002067368E-2,5.9742044002067292E-2,5.9742044002067188E-2,5.9742044002067486E-2,5.9742044002067507E-2,5.9742044002067458E-2,5.9742044002067334E-2,5.9742044002067382E-2,5.9742044002067618E-2,5.9742044002067521E-2,5.9742044002067285E-2,5.9742044002067486E-2,5.9742044002067229E-2,5.974204400206734E-2,5.9742044002067375E-2,5.9742044002067583E-2,5.9742044002067361E-2,5.974204400206766E-2,5.9742044002067618E-2,5.9742044002067445E-2,5.9742044002067354E-2,5.9742044002067438E-2,5.9742044002067424E-2,5.9742044002067424E-2,5.9742044002067361E-2,5.9742044002067583E-2,5.9742044002067757E-2,5.9742044002067458E-2,5.9742044002067472E-2,5.9742044002067479E-2,5.974204400206759E-2,5.9742044002067549E-2,5.9742044002067604E-2,5.9742044002067202E-2,5.9742044002067514E-2]

{"sheet":"Standard Case (OUTPUT)","index":12,"n_rows":55,"n_cols":41,"rows_kept":55,"cut":false,"hidden":false,"merged":[[30,0,30,2],[0,0,0,40],[3,0,3,1],[1,0,2,14],[6,0,6,2]]}
["Standard Case Income and Cash Flow Statements"]
["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."]
[]
["STANDARD CASE SCENARIO",null,null,{"$f":"IF(D5=Base_Year,\"Base Year\",IF(D5=Standard_Year,\"Standard Year\",IF(D5=Announcement_Year,\"Ann. Year\",\" \")))","v":" "}," "," "," ","Base Year"," "," ","Standard Year"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,2007,{"$f":"D5+1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AN5+1","v":2044}]
[]
["Industry Income Statement",null,null,null,null,null,{"$f":"G10/SUM(G13:G16)","v":1.26043330601765},{"$f":"H10/SUM(H13:H16)","v":1.26043330601765},1.2604333060176502,1.2604333060176505,1.2604333060176505,1.2604333060176505,1.2604333060176505,1.26043330601765,1.2604333060176505,1.2604333060176505,1.2604333060176502,1.2604333060176502]
[]
["Unit Sales",null,null,{"$f":"'STANDARD Revenue & Cost (CALC)'!D130","v":11.851000000000001},{"$f":"'STANDARD Revenue & Cost (CALC)'!E130","v":11.34},{"$f":"'STANDARD Revenue & Cost (CALC)'!F130","v":9.6259999999999959},{"$f":"'STANDARD Revenue & Cost (CALC)'!G130","v":14.028131656285073},{"$f":"'STANDARD Revenue & Cost (CALC)'!H130","v":14.668476874550494},{"$f":"'STANDARD Revenue & Cost (CALC)'!I130","v":15.059783086566588},{"$f":"'STANDARD Revenue & Cost (CALC)'!J130","v":15.205608991100544},{"$f":"'STANDARD Revenue & Cost (CALC)'!K130","v":15.004804582602507},{"$f":"'STANDARD Revenue & Cost (CALC)'!L130","v":14.79713109740657},{"$f":"'STANDARD Revenue & Cost (CALC)'!M130","v":14.282568722595201},{"$f":"'STANDARD Revenue & Cost (CALC)'!N130","v":13.697899958637542},{"$f":"'STANDARD Revenue & Cost (CALC)'!O130","v":13.503274151243765},{"$f":"'STANDARD Revenue & Cost (CALC)'!P130","v":13.82801309101006},{"$f":"'STANDARD Revenue & Cost (CALC)'!Q130","v":14.542435422060752},{"$f":"'STANDARD Revenue & Cost (CALC)'!R130","v":15.264164757971784},{"$f":"'STANDARD Revenue & Cost (CALC)'!S130","v":15.794959778324543},{"$f":"'STANDARD Revenue & Cost (CALC)'!T130","v":15.964219809039335},{"$f":"'STANDARD Revenue & Cost (CALC)'!U130","v":15.877397303466614},{"$f":"'STANDARD Revenue & Cost (CALC)'!V130","v":15.677939347199457},{"$f":"'STANDARD Revenue & Cost (CALC)'!W130","v":15.39056080014624},{"$f":"'STANDARD Revenue & Cost (CALC)'!X130","v":15.160228503498093},{"$f":"'STANDARD Revenue & Cost (CALC)'!Y130","v":15.106774831063607},{"$f":"'STANDARD Revenue & Cost (CALC)'!Z130","v":15.329324864688429},{"$f":"'STANDARD Revenue & Cost (CALC)'!AA130","v":15.758009386127636},{"$f":"'STANDARD Revenue & Cost (CALC)'!AB130","v":16.142841215376372},{"$f":"'STANDARD Revenue & Cost (CALC)'!AC130","v":16.418569869858221},{"$f":"'STANDARD Revenue & Cost (CALC)'!AD130","v":16.591783740335391},{"$f":"'STANDARD Revenue & Cost (CALC)'!AE130","v":16.605914666679723},{"$f":"'STANDARD Revenue & Cost (CALC)'!AF130","v":16.493375158538431},{"$f":"'STANDARD Revenue & Cost (CALC)'!AG130","v":16.363862814029197},{"$f":"'STANDARD Revenue & Cost (CALC)'!AH130","v":16.299660755740916},{"$f":"'STANDARD Revenue & Cost (CALC)'!AI130","v":16.346221357741566},{"$f":"'STANDARD Revenue & Cost (CALC)'!AJ130","v":16.513491192433079},{"$f":"'STANDARD Revenue & Cost (CALC)'!AK130","v":16.762688957519973},{"$f":"'STANDARD Revenue & Cost (CALC)'!AL130","v":17.024305000435948},{"$f":"'STANDARD Revenue & Cost (CALC)'!AM130","v":17.233143309892903},{"$f":"'STANDARD Revenue & Cost (CALC)'!AN130","v":17.355431176642096}]
["Revenues",null,null,{"$f":"'STANDARD Revenue & Cost (CALC)'!D131","v":1820.996189553153},{"$f":"'STANDARD Revenue & Cost (CALC)'!E131","v":1742.4771571624972},{"$f":"'STANDARD Revenue & Cost (CALC)'!F131","v":1479.1080348188882},{"$f":"'STANDARD Revenue & Cost (CALC)'!G131","v":2155.5290095894925},{"$f":"'STANDARD Revenue & Cost (CALC)'!H131","v":2212.089863043605},{"$f":"'STANDARD Revenue & Cost (CALC)'!I131","v":2229.294389487357},{"$f":"'STANDARD Revenue & Cost (CALC)'!J131","v":2210.4884866146494},{"$f":"'STANDARD Revenue & Cost (CALC)'!K131","v":2220.4798907342456},{"$f":"'STANDARD Revenue & Cost (CALC)'!L131","v":2153.1946902419186},{"$f":"'STANDARD Revenue & Cost (CALC)'!M131","v":2045.3464729017198},{"$f":"'STANDARD Revenue & Cost (CALC)'!N131","v":1932.1227482561719},{"$f":"'STANDARD Revenue & Cost (CALC)'!O131","v":1876.9482579918058},{"$f":"'STANDARD Revenue & Cost (CALC)'!P131","v":1894.2915125273337},{"$f":"'STANDARD Revenue & Cost (CALC)'!Q131","v":1963.0720074515534},{"$f":"'STANDARD Revenue & Cost (CALC)'!R131","v":2030.2604428993061},{"$f":"'STANDARD Revenue & Cost (CALC)'!S131","v":2070.1681246455387},{"$f":"'STANDARD Revenue & Cost (CALC)'!T131","v":2062.390505063493},{"$f":"'STANDARD Revenue & Cost (CALC)'!U131","v":2022.6799340170021},{"$f":"'STANDARD Revenue & Cost (CALC)'!V131","v":1970.4429257089032},{"$f":"'STANDARD Revenue & Cost (CALC)'!W131","v":1909.2910594383434},{"$f":"'STANDARD Revenue & Cost (CALC)'!X131","v":1857.2216478379646},{"$f":"'STANDARD Revenue & Cost (CALC)'!Y131","v":1828.1556635573215},{"$f":"'STANDARD Revenue & Cost (CALC)'!Z131","v":1832.8061368877586},{"$f":"'STANDARD Revenue & Cost (CALC)'!AA131","v":1861.4702154471263},{"$f":"'STANDARD Revenue & Cost (CALC)'!AB131","v":1884.163643996239},{"$f":"'STANDARD Revenue & Cost (CALC)'!AC131","v":1893.666572044491},{"$f":"'STANDARD Revenue & Cost (CALC)'!AD131","v":1891.2676138354047},{"$f":"'STANDARD Revenue & Cost (CALC)'!AE131","v":1871.1272332242145},{"$f":"'STANDARD Revenue & Cost (CALC)'!AF131","v":1837.5649441524886},{"$f":"'STANDARD Revenue & Cost (CALC)'!AG131","v":1803.1047312941539},{"$f":"'STANDARD Revenue & Cost (CALC)'!AH131","v":1776.6954300608138},{"$f":"'STANDARD Revenue & Cost (CALC)'!AI131","v":1762.8930288393176},{"$f":"'STANDARD Revenue & Cost (CALC)'!AJ131","v":1762.2744051629886},{"$f":"'STANDARD Revenue & Cost (CALC)'!AK131","v":1770.2782116575129},{"$f":"'STANDARD Revenue & Cost (CALC)'!AL131","v":1779.368516143134},{"$f":"'STANDARD Revenue & Cost (CALC)'!AM131","v":1782.8072184838827},{"$f":"'STANDARD Revenue & Cost (CALC)'!AN131","v":1777.3675667695763}]
[]
["Cost of Sales"]
[null,"Labor",null,{"$f":"'STANDARD Revenue & Cost (CALC)'!D134","v":127.62518326813482},{"$f":"'STANDARD Revenue & Cost (CALC)'!E134","v":122.12214819514377},{"$f":"'STANDARD Revenue & Cost (CALC)'!F134","v":103.66382703055146},{"$f":"'STANDARD Revenue & Cost (CALC)'!G134","v":151.07103818605233},{"$f":"'STANDARD Revenue & Cost (CALC)'!H134","v":155.0351262655856},{"$f":"'STANDARD Revenue & Cost (CALC)'!I134","v":156.24091178728082},{"$f":"'STANDARD Revenue & Cost (CALC)'!J134","v":154.92289321347971},{"$f":"'STANDARD Revenue & Cost (CALC)'!K134","v":155.62314442168369},{"$f":"'STANDARD Revenue & Cost (CALC)'!L134","v":150.90743656170534},{"$f":"'STANDARD Revenue & Cost (CALC)'!M134","v":143.34885484574795},{"$f":"'STANDARD Revenue & Cost (CALC)'!N134","v":135.41352873628767},{"$f":"'STANDARD Revenue & Cost (CALC)'!O134","v":131.54660442743253},{"$f":"'STANDARD Revenue & Cost (CALC)'!P134","v":132.76211275812585},{"$f":"'STANDARD Revenue & Cost (CALC)'!Q134","v":137.5826188746876},{"$f":"'STANDARD Revenue & Cost (CALC)'!R134","v":142.29154492116263},{"$f":"'STANDARD Revenue & Cost (CALC)'!S134","v":145.08848937710854},{"$f":"'STANDARD Revenue & Cost (CALC)'!T134","v":144.54339206705214},{"$f":"'STANDARD Revenue & Cost (CALC)'!U134","v":141.76026218651441},{"$f":"'STANDARD Revenue & Cost (CALC)'!V134","v":138.09921237380934},{"$f":"'STANDARD Revenue & Cost (CALC)'!W134","v":133.8133614836525},{"$f":"'STANDARD Revenue & Cost (CALC)'!X134","v":130.16405774744152},{"$f":"'STANDARD Revenue & Cost (CALC)'!Y134","v":128.12695761951863},{"$f":"'STANDARD Revenue & Cost (CALC)'!Z134","v":128.4528877419898},{"$f":"'STANDARD Revenue & Cost (CALC)'!AA134","v":130.46182016059589},{"$f":"'STANDARD Revenue & Cost (CALC)'!AB134","v":132.05229739178304},{"$f":"'STANDARD Revenue & Cost (CALC)'!AC134","v":132.71831357605618},{"$f":"'STANDARD Revenue & Cost (CALC)'!AD134","v":132.55018171348354},{"$f":"'STANDARD Revenue & Cost (CALC)'!AE134","v":131.13863577981309},{"$f":"'STANDARD Revenue & Cost (CALC)'!AF134","v":128.78641048782706},{"$f":"'STANDARD Revenue & Cost (CALC)'!AG134","v":126.37125387918904},{"$f":"'STANDARD Revenue & Cost (CALC)'!AH134","v":124.52034835328814},{"$f":"'STANDARD Revenue & Cost (CALC)'!AI134","v":123.55300202080294},{"$f":"'STANDARD Revenue & Cost (CALC)'!AJ134","v":123.50964555442566},{"$f":"'STANDARD Revenue & Cost (CALC)'!AK134","v":124.07059525688332},{"$f":"'STANDARD Revenue & Cost (CALC)'!AL134","v":124.70769256801239},{"$f":"'STANDARD Revenue & Cost (CALC)'!AM134","v":124.94869527793583},{"$f":"'STANDARD Revenue & Cost (CALC)'!AN134","v":124.56745530009516}]
[null,"Material",null,{"$f":"'STANDARD Revenue & Cost (CALC)'!D135","v":1216.2734547405648},{"$f":"'STANDARD Revenue & Cost (CALC)'!E135","v":1163.8292951445449},{"$f":"'STANDARD Revenue & Cost (CALC)'!F135","v":987.92070503186847},{"$f":"'STANDARD Revenue & Cost (CALC)'!G135","v":1439.7134548262027},{"$f":"'STANDARD Revenue & Cost (CALC)'!H135","v":1477.4913837578326},{"$f":"'STANDARD Revenue & Cost (CALC)'!I135","v":1488.9825713478801},{"$f":"'STANDARD Revenue & Cost (CALC)'!J135","v":1476.4217979713492},{"$f":"'STANDARD Revenue & Cost (CALC)'!K135","v":1483.0952219334454},{"$f":"'STANDARD Revenue & Cost (CALC)'!L135","v":1438.1543243493622},{"$f":"'STANDARD Revenue & Cost (CALC)'!M135","v":1366.1207173355206},{"$f":"'STANDARD Revenue & Cost (CALC)'!N135","v":1290.4967201392242},{"$f":"'STANDARD Revenue & Cost (CALC)'!O135","v":1253.6447660975971},{"$f":"'STANDARD Revenue & Cost (CALC)'!P135","v":1265.2286124732163},{"$f":"'STANDARD Revenue & Cost (CALC)'!Q135","v":1311.1682419244864},{"$f":"'STANDARD Revenue & Cost (CALC)'!R135","v":1356.0445085358429},{"$f":"'STANDARD Revenue & Cost (CALC)'!S135","v":1382.6995088190054},{"$f":"'STANDARD Revenue & Cost (CALC)'!T135","v":1377.5047081417817},{"$f":"'STANDARD Revenue & Cost (CALC)'!U135","v":1350.9813613530725},{"$f":"'STANDARD Revenue & Cost (CALC)'!V135","v":1316.0914000644696},{"$f":"'STANDARD Revenue & Cost (CALC)'!W135","v":1275.2470577866429},{"$f":"'STANDARD Revenue & Cost (CALC)'!X135","v":1240.4690371093777},{"$f":"'STANDARD Revenue & Cost (CALC)'!Y135","v":1221.055385768829},{"$f":"'STANDARD Revenue & Cost (CALC)'!Z135","v":1224.161513775158},{"$f":"'STANDARD Revenue & Cost (CALC)'!AA135","v":1243.3067256412585},{"$f":"'STANDARD Revenue & Cost (CALC)'!AB135","v":1258.4640416750228},{"$f":"'STANDARD Revenue & Cost (CALC)'!AC135","v":1264.8112043949156},{"$f":"'STANDARD Revenue & Cost (CALC)'!AD135","v":1263.2089005540386},{"$f":"'STANDARD Revenue & Cost (CALC)'!AE135","v":1249.7568074380317},{"$f":"'STANDARD Revenue & Cost (CALC)'!AF135","v":1227.3399998068821},{"$f":"'STANDARD Revenue & Cost (CALC)'!AG135","v":1204.3234540366316},{"$f":"'STANDARD Revenue & Cost (CALC)'!AH135","v":1186.6842452164083},{"$f":"'STANDARD Revenue & Cost (CALC)'!AI135","v":1177.465393296952},{"$f":"'STANDARD Revenue & Cost (CALC)'!AJ135","v":1177.052204318134},{"$f":"'STANDARD Revenue & Cost (CALC)'!AK135","v":1182.3980789729071},{"$f":"'STANDARD Revenue & Cost (CALC)'!AL135","v":1188.4696435949525},{"$f":"'STANDARD Revenue & Cost (CALC)'!AM135","v":1190.7664097275783},{"$f":"'STANDARD Revenue & Cost (CALC)'!AN135","v":1187.1331764341201}]
[null,"Overhead",null,{"$f":"'STANDARD Revenue & Cost (CALC)'!D136","v":39.42256262042428},{"$f":"'STANDARD Revenue & Cost (CALC)'!E136","v":37.722712017180932},{"$f":"'STANDARD Revenue & Cost (CALC)'!F136","v":32.021060483014423},{"$f":"'STANDARD Revenue & Cost (CALC)'!G136","v":46.664829859712633},{"$f":"'STANDARD Revenue & Cost (CALC)'!H136","v":47.889310064532026},{"$f":"'STANDARD Revenue & Cost (CALC)'!I136","v":48.26176912017123},{"$f":"'STANDARD Revenue & Cost (CALC)'!J136","v":47.854642027931213},{"$f":"'STANDARD Revenue & Cost (CALC)'!K136","v":48.070944926767801},{"$f":"'STANDARD Revenue & Cost (CALC)'!L136","v":46.614294415880423},{"$f":"'STANDARD Revenue & Cost (CALC)'!M136","v":44.279499249374112},{"$f":"'STANDARD Revenue & Cost (CALC)'!N136","v":41.828330268041938},{"$f":"'STANDARD Revenue & Cost (CALC)'!O136","v":40.633863299920101},{"$f":"'STANDARD Revenue & Cost (CALC)'!P136","v":41.009325666009175},{"$f":"'STANDARD Revenue & Cost (CALC)'!Q136","v":42.498347655055284},{"$f":"'STANDARD Revenue & Cost (CALC)'!R136","v":43.952903309264165},{"$f":"'STANDARD Revenue & Cost (CALC)'!S136","v":44.816860681444531},{"$f":"'STANDARD Revenue & Cost (CALC)'!T136","v":44.64848378050975},{"$f":"'STANDARD Revenue & Cost (CALC)'!U136","v":43.788793637963515},{"$f":"'STANDARD Revenue & Cost (CALC)'!V136","v":42.657919920081113},{"$f":"'STANDARD Revenue & Cost (CALC)'!W136","v":41.334049342406523},{"$f":"'STANDARD Revenue & Cost (CALC)'!X136","v":40.206803908725369},{"$f":"'STANDARD Revenue & Cost (CALC)'!Y136","v":39.577557350164973},{"$f":"'STANDARD Revenue & Cost (CALC)'!Z136","v":39.678234977683104},{"$f":"'STANDARD Revenue & Cost (CALC)'!AA136","v":40.298780719868709},{"$f":"'STANDARD Revenue & Cost (CALC)'!AB136","v":40.790068462908451},{"$f":"'STANDARD Revenue & Cost (CALC)'!AC136","v":40.995796392603637},{"$f":"'STANDARD Revenue & Cost (CALC)'!AD136","v":40.943861588585911},{"$f":"'STANDARD Revenue & Cost (CALC)'!AE136","v":40.507844522543245},{"$f":"'STANDARD Revenue & Cost (CALC)'!AF136","v":39.781257915604996},{"$f":"'STANDARD Revenue & Cost (CALC)'!AG136","v":39.035232247284299},{"$f":"'STANDARD Revenue & Cost (CALC)'!AH136","v":38.463499951738704},{"$f":"'STANDARD Revenue & Cost (CALC)'!AI136","v":38.164693161483875},{"$f":"'STANDARD Revenue & Cost (CALC)'!AJ136","v":38.151300639984669},{"$f":"'STANDARD Revenue & Cost (CALC)'!AK136","v":38.324574238546994},{"$f":"'STANDARD Revenue & Cost (CALC)'!AL136","v":38.521369322402201},{"$f":"'STANDARD Revenue & Cost (CALC)'!AM136","v":38.595813442131202},{"$f":"'STANDARD Revenue & Cost (CALC)'!AN136","v":38.47805097147323}]
[null,"Depreciation",null,{"$f":"Depreciation*D10","v":61.417034118580489},58.768809965800578,49.886116819294195,72.6998768503923,74.607513937331888,75.18777379380596,74.553504054533619,74.890485763351109,72.621146882786604,68.983732547704207,65.16501760503607,63.304138614469153,63.889077375816655,66.208848294442376,68.474923564638999,69.820896425792128,69.558579387474197,68.219254510891602,66.4574484511555,64.394969529617811,62.638816031251835,61.658502860639196,61.815350129645893,62.782108160748827,63.547493109637948,63.867999906694521,63.787089853712665,63.107811967105889,61.975851194842178,60.813606001252168,59.922895211080807,59.45737938430306,59.436514963139729,59.706460644175628,60.0130508193471,60.129028491457014,59.945564474976713]
[null,"Stranded Assets",null,{"$f":"IF(D5=Standard_Year,MW_StrandAssets,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Selling, General and Administrative"]
[null,"Standard SG&A",null,{"$f":"SGA*'Standard Case (OUTPUT)'!D10","v":227.26032445623349},{"$f":"SGA*'Standard Case (OUTPUT)'!E10","v":217.46114921387965},{"$f":"SGA*'Standard Case (OUTPUT)'!F10","v":184.59268274539724},{"$f":"SGA*'Standard Case (OUTPUT)'!G10","v":269.01002039676865},{"$f":"SGA*'Standard Case (OUTPUT)'!H10","v":276.0688149078419},{"$f":"SGA*'Standard Case (OUTPUT)'!I10","v":278.21593980802214},{"$f":"SGA*'Standard Case (OUTPUT)'!J10","v":275.86896312950824},{"$f":"SGA*'Standard Case (OUTPUT)'!K10","v":277.11589036363387},{"$f":"SGA*'Standard Case (OUTPUT)'!L10","v":268.71869734219143},{"$f":"SGA*'Standard Case (OUTPUT)'!M10","v":255.25923981813463},{"$f":"SGA*'Standard Case (OUTPUT)'!N10","v":241.12891898237024},{"$f":"SGA*'Standard Case (OUTPUT)'!O10","v":234.24314259737736},{"$f":"SGA*'Standard Case (OUTPUT)'!P10","v":236.40758076341123},{"$f":"SGA*'Standard Case (OUTPUT)'!Q10","v":244.99138652995384},{"$f":"SGA*'Standard Case (OUTPUT)'!R10","v":253.37650327383338},{"$f":"SGA*'Standard Case (OUTPUT)'!S10","v":258.35698195576322},{"$f":"SGA*'Standard Case (OUTPUT)'!T10","v":257.38633503192392},{"$f":"SGA*'Standard Case (OUTPUT)'!U10","v":252.43045576532185},{"$f":"SGA*'Standard Case (OUTPUT)'!V10","v":245.91127712847111},{"$f":"SGA*'Standard Case (OUTPUT)'!W10","v":238.27952421790525},{"$f":"SGA*'Standard Case (OUTPUT)'!X10","v":231.78126165017798},{"$f":"SGA*'Standard Case (OUTPUT)'!Y10","v":228.15382681195371},{"$f":"SGA*'Standard Case (OUTPUT)'!Z10","v":228.73420588359227},{"$f":"SGA*'Standard Case (OUTPUT)'!AA10","v":232.31148288780136},{"$f":"SGA*'Standard Case (OUTPUT)'!AB10","v":235.14362277073062},{"$f":"SGA*'Standard Case (OUTPUT)'!AC10","v":236.32958819115245},{"$f":"SGA*'Standard Case (OUTPUT)'!AD10","v":236.0301982066585},{"$f":"SGA*'Standard Case (OUTPUT)'!AE10","v":233.51667870638195},{"$f":"SGA*'Standard Case (OUTPUT)'!AF10","v":229.32810503023057},{"$f":"SGA*'Standard Case (OUTPUT)'!AG10","v":225.02747046551039},{"$f":"SGA*'Standard Case (OUTPUT)'!AH10","v":221.73158967158955},{"$f":"SGA*'Standard Case (OUTPUT)'!AI10","v":220.00904999914684},{"$f":"SGA*'Standard Case (OUTPUT)'!AJ10","v":219.93184576434098},{"$f":"SGA*'Standard Case (OUTPUT)'!AK10","v":220.93072081485761},{"$f":"SGA*'Standard Case (OUTPUT)'!AL10","v":222.06519081466311},{"$f":"SGA*'Standard Case (OUTPUT)'!AM10","v":222.49434086678855},{"$f":"SGA*'Standard Case (OUTPUT)'!AN10","v":221.81547233284311}]
[null,"R&D",null,{"$f":"RandD*'Standard Case (OUTPUT)'!D10","v":40.207595865333616},{"$f":"RandD*'Standard Case (OUTPUT)'!E10","v":38.473895630147936},{"$f":"RandD*'Standard Case (OUTPUT)'!F10","v":32.658705408801048},{"$f":"RandD*'Standard Case (OUTPUT)'!G10","v":47.59408053173599},{"$f":"RandD*'Standard Case (OUTPUT)'!H10","v":48.842944176002796},{"$f":"RandD*'Standard Case (OUTPUT)'!I10","v":49.222820119880836},{"$f":"RandD*'Standard Case (OUTPUT)'!J10","v":48.807585784451454},{"$f":"RandD*'Standard Case (OUTPUT)'!K10","v":49.02819598741214},{"$f":"RandD*'Standard Case (OUTPUT)'!L10","v":47.542538760541561},{"$f":"RandD*'Standard Case (OUTPUT)'!M10","v":45.161250121669973},{"$f":"RandD*'Standard Case (OUTPUT)'!N10","v":42.661270281496272},{"$f":"RandD*'Standard Case (OUTPUT)'!O10","v":41.443017536459067},{"$f":"RandD*'Standard Case (OUTPUT)'!P10","v":41.825956596603525},{"$f":"RandD*'Standard Case (OUTPUT)'!Q10","v":43.344629924530295},{"$f":"RandD*'Standard Case (OUTPUT)'!R10","v":44.828150579216675},{"$f":"RandD*'Standard Case (OUTPUT)'!S10","v":45.709312192173492},{"$f":"RandD*'Standard Case (OUTPUT)'!T10","v":45.537582351801923},{"$f":"RandD*'Standard Case (OUTPUT)'!U10","v":44.660772943095402},{"$f":"RandD*'Standard Case (OUTPUT)'!V10","v":43.507379799652583},{"$f":"RandD*'Standard Case (OUTPUT)'!W10","v":42.157146592398618},{"$f":"RandD*'Standard Case (OUTPUT)'!X10","v":41.007453984262256},{"$f":"RandD*'Standard Case (OUTPUT)'!Y10","v":40.365677051345656},{"$f":"RandD*'Standard Case (OUTPUT)'!Z10","v":40.468359502481711},{"$f":"RandD*'Standard Case (OUTPUT)'!AA10","v":41.101262357072549},{"$f":"RandD*'Standard Case (OUTPUT)'!AB10","v":41.602333259436953},{"$f":"RandD*'Standard Case (OUTPUT)'!AC10","v":41.812157910742357},{"$f":"RandD*'Standard Case (OUTPUT)'!AD10","v":41.759188913485737},{"$f":"RandD*'Standard Case (OUTPUT)'!AE10","v":41.314489309590655},{"$f":"RandD*'Standard Case (OUTPUT)'!AF10","v":40.573433966886945},{"$f":"RandD*'Standard Case (OUTPUT)'!AG10","v":39.812552466974914},{"$f":"RandD*'Standard Case (OUTPUT)'!AH10","v":39.229435095742765},{"$f":"RandD*'Standard Case (OUTPUT)'!AI10","v":38.924678076772132},{"$f":"RandD*'Standard Case (OUTPUT)'!AJ10","v":38.911018865998784},{"$f":"RandD*'Standard Case (OUTPUT)'!AK10","v":39.087742913397882},{"$f":"RandD*'Standard Case (OUTPUT)'!AL10","v":39.288456836440396},{"$f":"RandD*'Standard Case (OUTPUT)'!AM10","v":39.364383384124132},{"$f":"RandD*'Standard Case (OUTPUT)'!AN10","v":39.24427587427224}]
[null,"Product Conversion Costs",null,{"$f":"IF(OR(D$5<Announcement_Year,D$5>Standard_Year),0,(MW_ProdConv)*HLOOKUP(Standard_Year-Announcement_Year,ProductConversionFactors,(Standard_Year-D5+2),FALSE))","v":0},0,0,0,42.638352272727268,59.693693181818169,68.22136363636362,3.4806818181818207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Earnings Before Interest and Taxes (EBIT)",null,null,{"$f":"D10-SUM(D13:D17,D20:D22)","v":108.79003448388153},104.09914699579917,88.364937299961412,128.77570893862799,89.516417661750438,73.488910328497695,63.837736797032449,129.17532551976956,128.63625192945074,122.19317898356826,115.42896224371543,112.13272541855054,113.1688468941511,117.27793424839774,121.29190871534729,123.67607519425155,123.21142430294958,120.8390336201428,117.71828797126386,114.06495048571969,110.95421740672805,109.21775609487031,109.49558487720788,111.20803551978065,112.56378732671897,113.13151167232627,112.98819300544005,111.78496550074783,109.77988575021482,107.72116219731174,106.14341656096553,105.31883289985672,105.28187505696496,105.76003881674433,106.30311218731617,106.50854729386765,106.18357138179567]
["EBIT/Revenues",null,null,{"$f":"D25/D10","v":5.9742044002067396E-2},5.9742044002067375E-2,5.9742044002067368E-2,5.9742044002067292E-2,4.0466899268994966E-2,3.296509903539345E-2,2.8879470390184923E-2,5.8174508158709413E-2,5.9742044002067472E-2,5.9742044002067576E-2,5.9742044002067306E-2,5.9742044002067569E-2,5.9742044002067569E-2,5.9742044002067528E-2,5.9742044002067445E-2,5.9742044002067611E-2,5.9742044002067583E-2,5.9742044002067535E-2,5.9742044002067472E-2,5.9742044002067556E-2,5.9742044002067528E-2,5.9742044002067445E-2,5.9742044002067528E-2,5.9742044002067694E-2,5.9742044002067403E-2,5.9742044002067479E-2,5.9742044002067549E-2,5.9742044002067493E-2,5.9742044002067576E-2,5.9742044002067667E-2,5.974204400206759E-2,5.974204400206759E-2,5.9742044002067708E-2,5.9742044002067403E-2,5.9742044002067222E-2,5.9742044002067479E-2,5.97420440020675E-2]
["Taxes ",null,null,{"$f":"IF(D25<0,0,D25*Tax_Rate)","v":36.923674450015959},35.331572716494875,29.99133324241442,43.706874223156881,30.382149241471613,24.942363641385707,21.666725470784414,43.842505327760364,43.659542082570084,41.472743180996815,39.176947081688851,38.058194100131743,38.409856936137317,39.804493903343719,41.166849262191228,41.976042745025765,41.818338794248127,41.013142053059603,39.953951319945325,38.713997268894275,37.658204832992425,37.068844488745249,37.163140437455482,37.74435148622527,38.20449784606329,38.397185246283378,38.34854244711687,37.940163307581408,37.259633033772459,36.560895887391318,36.025404134697631,35.745537887719877,35.732994281443958,35.895284541610245,36.079605324599228,36.14933063566194,36.039032805181698]
[]
["Net Operating Profit after Taxes (NOPAT)",null,null,{"$f":"D25-D27","v":71.866360033865561},{"$f":"E25-E27","v":68.767574279304299},58.373604057546991,85.068834715471098,59.134268420278829,48.546546687111984,42.171011326248035,85.332820192009194,84.976709846880652,80.720435802571444,76.252015162026581,74.074531318418792,74.758989958013785,77.47344034505403,80.125059453156069,81.700032449225787,81.393085508701461,79.825891567083204,77.76433665131853,75.350953216825417,73.296012573735624,72.148911606125068,72.332444439752393,73.463684033555381,74.359289480655676,74.734326426042884,74.639650558323183,73.84480219316643,72.520252716442357,71.160266309920416,70.11801242626791,69.573295012136839,69.548880775521013,69.864754275134089,70.223506862716945,70.35921665820571,70.144538576613968]
[]
["Cash Flow Statement "]
[null,"NOPAT",null,{"$f":"D29","v":71.866360033865561},{"$f":"E29","v":68.767574279304299},58.373604057546991,85.068834715471098,59.134268420278829,48.546546687111984,42.171011326248035,85.332820192009194,84.976709846880652,80.720435802571444,76.252015162026581,74.074531318418792,74.758989958013785,77.47344034505403,80.125059453156069,81.700032449225787,81.393085508701461,79.825891567083204,77.76433665131853,75.350953216825417,73.296012573735624,72.148911606125068,72.332444439752393,73.463684033555381,74.359289480655676,74.734326426042884,74.639650558323183,73.84480219316643,72.520252716442357,71.160266309920416,70.11801242626791,69.573295012136839,69.548880775521013,69.864754275134089,70.223506862716945,70.35921665820571,70.144538576613968]
[null,"Depreciation",null,{"$f":"SUM(D16:D17)","v":61.417034118580489},58.768809965800578,49.886116819294195,72.6998768503923,74.607513937331888,75.18777379380596,74.553504054533619,74.890485763351109,72.621146882786604,68.983732547704207,65.16501760503607,63.304138614469153,63.889077375816655,66.208848294442376,68.474923564638999,69.820896425792128,69.558579387474197,68.219254510891602,66.4574484511555,64.394969529617811,62.638816031251835,61.658502860639196,61.815350129645893,62.782108160748827,63.547493109637948,63.867999906694521,63.787089853712665,63.107811967105889,61.975851194842178,60.813606001252168,59.922895211080807,59.45737938430306,59.436514963139729,59.706460644175628,60.0130508193471,60.129028491457014,59.945564474976713]
[null,"Change in Working Capital",0,0,{"$f":"(D10*Working_Capital)-(E10*Working_Capital)","v":2.310035490019267},7.7483382189687333,-19.900352950598439,-1.6640243116435443,-0.50615838560399595,0.55327099347927344,-0.29394781632763056,1.9795353605100487,3.1729021869711502,3.3310499923393166,1.6232374084830923,-0.51023977588234715,-2.0235270285239224,-1.9766885260502534,-1.1740868213903468,0.22881811855506129,1.1682878106536947,1.5368164814331067,1.7990922336266095,1.5318857744305276,0.85512331464515512,-0.13681725451288429,-0.84329921988085488,-0.66764227401387899,-0.2795768157373999,7.0577520294577312E-2,0.5925314229914278,0.98740491981914857,1.0138219011706084,0.77696351137008435,0.40606762078407854,1.8199952339912784E-2,-0.23547255352828245,-0.26743740132189231,-0.10116686623467785,0.16003493841943595]
["Cash Flows from Operations",null,null,{"$f":"D32+D33+D34","v":133.28339415244605},{"$f":"E32+E33+E34","v":129.84641973512413},116.00805909580993,137.86835861526495,132.07775804596716,{"$f":"I32+I33+I34","v":123.22816209531395},117.27778637426093,159.92935813903267,159.57739209017731,152.87707053724682,144.748082759402,139.00190734137101,138.1378275579481,141.65876161097248,146.62329449174482,150.34684205362757,151.18048301473073,149.21343388862851,145.75860158390714,141.54501498006982,137.46671437941797,134.66253778140941,134.01097731488539,135.40249297442335,137.23914031627976,138.32274951699998,138.49731793233042,137.54514558326377,135.48350883110368,132.9876942123432,130.81787114871878,129.43674201722399,129.00359569100067,129.33574236578141,129.96912028074215,130.38707828342805,130.25013799001013]
[]
[null,"Ordinary Capital Expenditures",null,{"$f":"Capex*(-D10)","v":-64.399411044628806},-61.622590603838553,-52.308558831794507,-76.230142327337092,-78.23041320737677,-78.838850158884753,-78.173780634789793,-78.527125987461162,-76.147589276410201,-72.333544129711569,-68.329394519029648,-66.378152282446663,-66.991495343839432,-69.423913044595153,-71.800027666178792,-73.211360218853997,-72.936305211443013,-71.531943465761685,-69.684585086280165,-67.52195333850571,-65.680522005622137,-64.652605374140791,-64.817069059060628,-65.830772321017051,-66.63332393618812,-66.969394364571102,-66.884555364537974,-66.172292122573921,-64.985363966475404,-63.766680794439857,-62.832717585024994,-62.344596569305494,-62.322718983486041,-62.605773076251069,-62.92725109935116,-63.048860582540875,-62.856487655733602]
[null,"Capital Conversion Costs",null,{"$f":"IF(OR(D$5<Announcement_Year,D$5>Standard_Year),0,-(MW_CapConv)*HLOOKUP(Standard_Year-Announcement_Year,CapitalConversionFactors,(Standard_Year-D$5+2)))","v":0},0,0,0,-1.9776601239669418,-2.7687241735537182,-3.1642561983471071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Investments",null,null,{"$f":"SUM(D37:D38)","v":-64.399411044628806},-61.622590603838553,-52.308558831794507,-76.230142327337092,-80.208073331343712,-81.607574332438475,-81.338036833136897,-78.527125987461162,-76.147589276410201,-72.333544129711569,-68.329394519029648,-66.378152282446663,-66.991495343839432,-69.423913044595153,-71.800027666178792,-73.211360218853997,-72.936305211443013,-71.531943465761685,-69.684585086280165,-67.52195333850571,-65.680522005622137,-64.652605374140791,-64.817069059060628,-65.830772321017051,-66.63332393618812,-66.969394364571102,-66.884555364537974,-66.172292122573921,-64.985363966475404,-63.766680794439857,-62.832717585024994,-62.344596569305494,-62.322718983486041,-62.605773076251069,-62.92725109935116,-63.048860582540875,-62.856487655733602]
[]
["Free Cash Flow",null,null,{"$f":"D35+D40","v":68.883983107817244},68.223829131285584,63.69950026401542,61.638216287927861,51.869684714623446,41.620587762875473,35.93974954112403,81.402232151571511,83.429802813767111,80.543526407535253,76.418688240372347,72.623755058924345,71.146332214108668,72.234848566377323,74.823266825566023,77.135481834773572,78.244177803287712,77.68149042286683,76.074016497626971,74.023061641564112,71.786192373795828,70.009932407268622,69.193908255824766,69.571720653406302,70.605816380091639,71.353355152428875,71.612762567792444,71.372853460689853,70.498144864628273,69.22101341790335,67.985153563693785,67.092145447918497,66.680876707514628,66.729969289530345,67.041869181390979,67.338217700887185,67.393650334276529]
["Terminal Value",null,null,{"$f":"IF(D$5=Terminal_Year,D42*(1+Growth_Rate)/(Discount_Rate-Growth_Rate),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1105.3109414110406]
["Present Value Factor",null,null,{"$f":"IF(D5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!D$5-Base_Year), 0)","v":0},{"$f":"IF(E5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!E$5-Base_Year), 0)","v":0},{"$f":"IF(F5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!F$5-Base_Year), 0)","v":0},{"$f":"IF(G5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!G$5-Base_Year), 0)","v":0},{"$f":"IF(H5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!H$5-Base_Year), 0)","v":1},{"$f":"IF(I5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!I$5-Base_Year), 0)","v":0.93319944035954827},{"$f":"IF(J5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!J$5-Base_Year), 0)","v":0.87086119548737406},{"$f":"IF(K5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!K$5-Base_Year), 0)","v":0.81268718025966469},{"$f":"IF(L5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!L$5-Base_Year), 0)","v":0.7583992218056983},{"$f":"IF(M5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!M$5-Base_Year), 0)","v":0.70773772935819457},{"$f":"IF(N5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!N$5-Base_Year), 0)","v":0.66046045295840461},{"$f":"IF(O5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!O$5-Base_Year), 0)","v":0.61634132508039696},{"$f":"IF(P5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!P$5-Base_Year), 0)","v":0.57516937963548875},{"$f":"IF(Q5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!Q$5-Base_Year), 0)","v":0.53674774318778662},{"$f":"IF(R5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!R$5-Base_Year), 0)","v":0.50089269355709298},{"$f":"IF(S5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!S$5-Base_Year), 0)","v":0.46743278130766597},{"$f":"IF(T5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!T$5-Base_Year), 0)","v":0.43620800992202091},{"$f":"IF(U5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!U$5-Base_Year), 0)","v":0.40706907073958221},{"$f":"IF(V5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!V$5-Base_Year), 0)","v":0.37987662900185948},{"$f":"IF(W5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!W$5-Base_Year), 0)","v":0.35450065759020705},{"$f":"IF(X5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!X$5-Base_Year), 0)","v":0.33081981527027299},{"$f":"IF(Y5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!Y$5-Base_Year), 0)","v":0.30872086647006791},{"$f":"IF(Z5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!Z$5-Base_Year), 0)","v":0.28809813981718219},{"$f":"IF(AA5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AA$5-Base_Year), 0)","v":0.26885302284602131},{"$f":"IF(AB5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AB$5-Base_Year), 0)","v":0.25089349045887988},{"$f":"IF(AC5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AC$5-Base_Year), 0)","v":0.23413366488608039},{"$f":"IF(AD5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AD$5-Base_Year), 0)","v":0.21849340504102024},{"$f":"IF(AE5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AE$5-Base_Year), 0)","v":0.2038979233065322},{"$f":"IF(AF5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AF$5-Base_Year), 0)","v":0.19027742792012992},{"$f":"IF(AG5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AG$5-Base_Year), 0)","v":0.1775667892481195},{"$f":"IF(AH5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AH$5-Base_Year), 0)","v":0.16570522835278695},{"$f":"IF(AI5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AI$5-Base_Year), 0)","v":0.15463602636347196},{"$f":"IF(AJ5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AJ$5-Base_Year), 0)","v":0.14430625326181637},{"$f":"IF(AK5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AK$5-Base_Year), 0)","v":0.13466651478431027},{"$f":"IF(AL5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AL$5-Base_Year), 0)","v":0.12567071623188919},{"$f":"IF(AM5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AM$5-Base_Year), 0)","v":0.1172758420571826},{"$f":"IF(AN5>=Base_Year, (1/(1+Discount_Rate))^('Standard Case (OUTPUT)'!AN$5-Base_Year), 0)","v":0.10944175017545754}]
["Discounted Cash Flow",null,null,{"$f":"(D42+D43)*D44","v":0},{"$f":"(E42+E43)*E44","v":0},0,0,51.869684714623446,38.840309207750856,31.298533250900075,66.154550514103263,63.273097529363838,57.003692494170785,50.471521449723426,44.761021425331613,40.921191762929269,38.771891947514554,37.478427660998847,36.055652811535154,34.130737087556895,31.621732120102156,28.898740941750379,{"$f":"(W42+W43)*W44","v":26.241224028774909},23.748294900055416,21.613526994282857,19.934636255183879,18.704567402267259,17.714539718299946,16.706222543756262,15.646916337831087,14.552776601096101,13.414205677982183,12.291353101118096,11.265495395871167,10.374862772266219,9.6224674818745584,8.9862923958851084,8.4251997175500222,7.8971461835014232,128.34284295940293]
[]
["Industry Value thru",{"$f":"Terminal_Year","v":2043},{"$f":"SUM(D45:AN45)","v":1037.0333553853541}]
[]
["Net PPE",null,null,{"$f":"Net_PPE*D10","v":361.97211475308058},{"$f":"D49-E40-E33","v":364.82589539111854},367.24833740361885,370.77860288056365,376.37916227457549,382.79896281320805,389.58349559181136,393.22013581592137,396.74657820954496,400.09638979155233,403.26076670554596,406.33478037352347,409.43719834154626,412.65226309169907,415.97736719323882,419.3678309863007,422.74555681026953,426.05824576513965,429.28538240026433,432.4123662091522,435.4540721835225,438.44817469702406,441.44989362643884,444.49855778670707,447.5843886132572,450.68578307113376,453.78324858195907,456.84772873742708,459.85724150906032,462.810316302248,465.72013867619216,468.60735586119461,471.49355988154093,474.39287231361641,477.30707259362043,480.22690468470432,483.13782786546125]
["Net PPE as % of Sales",null,null,{"$f":"D49/D10","v":0.1987769753883469},0.20937198165926726,0.24829040797455149,0.17201281041964553,0.17014641609392714,0.17171306069685824,0.17624316885199265,0.17708790674339112,0.18425950054937631,0.19561301475927359,0.20871384443328303,0.21648693758253693,0.21614265578125388,0.21020740019995568,0.20488867260754184,0.20257670185995463,0.20497842468357119,0.21064046693685068,0.21786237845271311,0.22647797153376659,0.23446532226804745,0.23983087624161528,0.24086011321200268,0.23878897126481191,0.23755069791281391,0.23799637683024225,0.23993603298779451,0.24415642112707345,0.25025359945640074,0.25667411785341621,0.26212716642168166,0.2658172380259079,0.26754832192999684,0.26797645092713535,0.2682452051181653,0.26936558238366015,0.27182775071314036]
[]
["Net Working Capital",null,null,{"$f":"Working_Capital*'Standard Case (OUTPUT)'!D10","v":53.573836775378247},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!E10","v":51.26380128535898},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!F10","v":43.515463066390247},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!G10","v":63.415816016988686},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!H10","v":65.07984032863223},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!I10","v":65.585998714236226},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!J10","v":65.032727720756952},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!K10","v":65.326675537084583},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!L10","v":63.347140176574534},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!M10","v":60.174237989603384},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!N10","v":56.843187997264067},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!O10","v":55.219950588780975},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!P10","v":55.730190364663322},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!Q10","v":57.753717393187245},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!R10","v":59.730405919237498},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!S10","v":60.904492740627845},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!T10","v":60.675674622072783},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!U10","v":59.507386811419089},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!V10","v":57.970570329985982},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!W10","v":56.171478096359373},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!X10","v":54.639592321928845},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!Y10","v":53.78446900728369},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!Z10","v":53.921286261796574},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AA10","v":54.764585481677429},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AB10","v":55.432227755691308},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AC10","v":55.711804571428708},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AD10","v":55.64122705113413},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AE10","v":55.048695628142703},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AF10","v":54.061290708323554},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AG10","v":53.047468807152946},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AH10","v":52.270505295782861},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AI10","v":51.864437674998783},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AJ10","v":51.84623772265887},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AK10","v":52.081710276187152},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AL10","v":52.349147677509045},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AM10","v":52.450314543743723},{"$f":"Working_Capital*'Standard Case (OUTPUT)'!AN10","v":52.290279605324287}]
["Return on Invested Capital (ROIC)",null,null,{"$f":"IF(SUM($D9:$AN9)=0,0,D29/(D49+D52))","v":0.17294443555406355},0.16527103369438439,0.14210990352790107,0.19592337214160044,0.13395189150424894,0.10826979237157265,9.2761782716349828E-2,0.18609402154650878,0.18469434910990581,0.17537603081844164,0.16572779777839383,0.16048916054652795,0.16071416821790591,0.16469484564204681,0.16843336178618906,0.1701118894697719,0.16836886801090553,0.16439773783721631,0.15959648356388501,0.15422317805847968,0.14955511136365721,0.14657482092850815,0.14601665857119883,0.14714421647997386,0.14782670603890197,0.147580336576946,0.14651759805133802,0.14425731198393821,0.14111235180319748,0.13794551204617186,0.13536540329879301,0.13367351675187128,0.13289430900135862,0.13270299571056102,0.13258318164708752,0.13208602530462432,0.13100645557805582]
["Weighted Average Cost of Capital (WACC)",null,null,{"$f":"Discount_Rate","v":7.1582297150450863E-2},7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2,7.1582297150450863E-2]
["Return on Sales (EBIT/Sales)",null,null,{"$f":"D25/D10","v":5.9742044002067396E-2},5.9742044002067375E-2,5.9742044002067368E-2,5.9742044002067292E-2,4.0466899268994966E-2,3.296509903539345E-2,2.8879470390184923E-2,5.8174508158709413E-2,5.9742044002067472E-2,5.9742044002067576E-2,5.9742044002067306E-2,5.9742044002067569E-2,5.9742044002067569E-2,5.9742044002067528E-2,5.9742044002067445E-2,5.9742044002067611E-2,5.9742044002067583E-2,5.9742044002067535E-2,5.9742044002067472E-2,5.9742044002067556E-2,5.9742044002067528E-2,5.9742044002067445E-2,5.9742044002067528E-2,5.9742044002067694E-2,5.9742044002067403E-2,5.9742044002067479E-2,5.9742044002067549E-2,5.9742044002067493E-2,5.9742044002067576E-2,5.9742044002067667E-2,5.974204400206759E-2,5.974204400206759E-2,5.9742044002067708E-2,5.9742044002067403E-2,5.9742044002067222E-2,5.9742044002067479E-2,5.97420440020675E-2]

{"sheet":"Employment","index":13,"n_rows":85,"n_cols":40,"rows_kept":85,"cut":false,"hidden":false,"merged":[[64,1,64,2],[49,1,49,2],[52,3,53,4],[52,5,53,5],[58,3,58,4],[59,3,59,4],[52,6,53,6],[57,3,57,4],[60,3,60,4],[52,7,52,10],[54,3,54,4],[55,3,55,4],[56,3,56,4]]}
["Employment"]
[]
[]
[]
[null,"Census Data"]
[null,"Sources:","Annual Survey of Manufacturers: General Statistics for Industry Groups and Industries: 2006 NAICS 335221"]
[]
[null,null,"Year","Number of employees","Prod workers avg per year","Total compensation ($1,000)","Annual payroll ($1,000)","Total fringe benefits ($1,000)","Prod workers wages ($1,000)","Prod workers hours (1,000)","Tot cost of materials ($1,000)","Total value of shps ($1,000)"]
[null,null,2006,14363,12697,581984,439673,142311,340914,24637,3248925,4864268]
[]
[]
[]
[null,null,null,null,"% US Production",3.5999999999999997E-2,null,null,"Non production worker multiplier",{"$f":"(D9-E9)/E9","v":0.13121209734582973}]
[]
[]
[]
[null,"Materials",{"$f":"K9/L9","v":0.66791652927017997}]
[null,"SG&A",{"$f":"SGA","v":0.12479999999999999}]
[null,"R&D",{"$f":"RandD","v":2.2079999999999999E-2}]
[null,"Labor (production workers)",{"$f":"I9/L9","v":7.0085365362270335E-2}]
[null,"Overhead",{"$f":"D21","v":8.1390943020410722E-2},{"$f":"1-SUM(C17:C20,C22:C23)","v":8.1390943020410722E-2}]
[null,"Depreciation",{"$f":"Depreciation","v":3.3727162347138885E-2}]
[null,"Income from Operations",{"$f":"'Base Case (OUTPUT)'!C25","v":0}]
[null,null,{"$f":"SUM(C17:C23)","v":1}]
[]
[null,"materials",{"$f":"C17","v":0.66791652927017997},null,{"$f":"C26*Manufacturer_Markup","v":0.84157482688042673},null,{"$f":"E26","v":0.84157482688042673}]
[null,"labor",{"$f":"C20","v":7.0085365362270335E-2},null,{"$f":"C27*Manufacturer_Markup","v":8.8307560356460618E-2},null,{"$f":"E27","v":8.8307560356460618E-2}]
[null,"overhead",{"$f":"C21","v":8.1390943020410722E-2},null,{"$f":"C28*Manufacturer_Markup","v":0.10255258820571751},null,{"$f":"1-G26-G27-G29","v":2.7277612763112649E-2}]
[null,"depreciation",{"$f":"C22","v":3.3727162347138885E-2},null,4.2840000000000003E-2,null,{"$f":"E29","v":4.2840000000000003E-2}]
[null,null,{"$f":"SUM(C26:C29)","v":0.85311999999999988},null,{"$f":"SUM(E26:E29)","v":1.0752749754426048},null,{"$f":"SUM(G26:G29)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Employment Calculations"]
[]
[null,null,"Domestic Production Worker Hourly Wage ($/hr)",{"$f":"I9/J9","v":13.837480212688233},null,"GRIM Total Domestic Production Workers Base Case",{"$f":"((D45*1000000)/D44)/D43","v":207.71811983296629}]
[null,null,"Domestic Production Workers hrs. per year",{"$f":"(J9*1000)/E9","v":1940.3796172324171},null,"GRIM Total Domestic Production Workers Standards Case",{"$f":"((D46*1000000)/D44)/D43","v":207.71811983296629}]
[null,null,"Base Case Domestic Industry Labor Expenditures for 2012 (GRIM calculated) ($millions)",{"$f":"'Base Case (OUTPUT)'!J13*US_Prod","v":5.5772241556852693}]
[null,null,"Standards Case Domestic Labor Expenditures for 2012 (GRIM calculated) ($millions)",{"$f":"'Standard Case (OUTPUT)'!J13*US_Prod","v":5.5772241556852693}]
[]
[]
[]
[null,"Employment Summary Table By TSL"]
[]
[]
[null,null,null,null,null,"Units","Base Case","Trial Standard Level"]
[null,null,null,null,null,null,null,1,2,3,4]
[null,null,null,"Production Labor Expenditures (PLE) in 2014",null,"2009$ Millions",{"$f":"K69*US_Prod","v":5.8745732139554239},{"$f":"K70*US_Prod","v":5.8791343781069605},{"$f":"K71*US_Prod","v":5.8896263216234663},{"$f":"K72*US_Prod","v":5.9170805873211014},{"$f":"K73*US_Prod","v":6.0291087088944124}]
[null,null,null,"Change in PLE from Base Case",null,"2009$ Millions","-",{"$f":"H55-G55","v":4.561164151536623E-3},{"$f":"I55-G55","v":1.5053107668042465E-2},{"$f":"J55-G55","v":4.2507373365677559E-2},{"$f":"K55-G55","v":0.15453549493898855}]
[null,null,null,"Conversion of change in PLE to Number of Domestic Production Employees",null,"# of workers","-",{"$f":"ROUND(((H56*1000000)/$D$44)/$D$43, 1)","v":0.2},{"$f":"ROUND(((I56*1000000)/$D$44)/$D$43, 1)","v":0.6},1.6,5.8]
[null,null,null,"Domestic Production Employment in 2014",null,"# of workers",{"$f":"ROUND(((G55*1000000)/$D$44)/$D$43, 1)","v":218.8},{"$f":"ROUND(((H55*1000000)/$D$44)/$D$43, 1)","v":219},219.4,220.4,224.5]
[null,null,null,"Non production employment in 2014",null,"# of workers",{"$f":"(ROUND(G58*NonProdWorkers,1))","v":28.7},{"$f":"(ROUND(H58*NonProdWorkers,1))","v":28.7},{"$f":"(ROUND(I58*NonProdWorkers,1))","v":28.8},{"$f":"(ROUND(J58*NonProdWorkers,1))","v":28.9},{"$f":"(ROUND(K58*NonProdWorkers,1))","v":29.5}]
[null,null,null,"Total Employment",null,"# of workers",{"$f":"G58+G59","v":247.5},{"$f":"H58+H59","v":247.7},{"$f":"I58+I59","v":248.20000000000002},{"$f":"J58+J59","v":249.3},{"$f":"K58+K59","v":254}]
[null,null,null,"Change in Domestic Employment in 2014",null,"%","-",{"$f":"(H60-$G$60)/$G$60","v":8.0808080808076211E-4},{"$f":"(I60-$G$60)/$G$60","v":2.8282828282828972E-3},{"$f":"(J60-$G$60)/$G$60","v":7.2727272727273187E-3},{"$f":"(K60-$G$60)/$G$60","v":2.6262626262626262E-2}]
[]
[]
[]
[null,"Employment Summary By Year and TSL"]
[]
[null,null,null,{"$f":"IF(D68=Base_Year,\"Base Year\",IF(D68=Standard_Year,\"Standard Year\",IF(D68=Announcement_Year,\"Ann. Year\",\" \")))","v":" "}," "," "," ","Base Year"," "," ","Standard Year"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,2007,{"$f":"D68+1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,null,"Baseline Production Labor Exp.",127.60222047728135,122.10017553053503,103.64517545475572,151.04385693102844,157.93858916650873,162.15186581318895,163.72200413245659,163.18258927653957,160.55773766648352,154.74360775050212,148.29022927950476,146.06609829681125,149.56250019554506,157.30070869617705,165.16942707119901,171.04348542957041,173.07679428876631,172.3787350617296,170.35731795545519,167.23373376135314,164.64791127294077,163.99710784921277,166.39067701087907,171.07296857784576,175.33354719726876,178.44785500791068,180.46162216119501,180.73841523996188,179.59935179314175,178.39412345603773,177.68682910359345,178.17724914043328,180.00310179555154,182.7565183766101,185.6801029791591,188.05420024963033,189.49746719637523]
[null,null,"TSL 1 Prod. Labor Exp.",127.60222047728135,122.10017553053503,103.64517545475572,151.04385693102844,157.93858916650873,162.15186581318895,163.72200413245659,163.30928828074892,160.6916709900585,154.87857332125742,148.42259721828484,146.19945728976711,149.69945625813637,157.44447126103412,165.31879878700266,171.19483195750635,173.22482329996532,172.51996403208949,170.4932173741573,167.36717133301866,164.7814069284172,164.13186998128069,166.52799150224854,171.2134124293662,175.47539034871537,178.58917933418411,180.6011986644356,180.87507793257436,179.73297820093359,178.52608969635148,177.81849913883744,178.30972994842972,180.13685474167013,182.89134199358131,185.81526968670605,188.18874775760176,189.63058098407132]
[null,null,"TSL 2 Prod. Labor Exp.",127.60222047728135,122.10017553053503,103.64517545475572,151.04385693102844,157.93858916650873,162.15186581318895,163.72200413245659,163.60073115620742,161.00300648643227,155.19416529704384,148.73303210640859,146.51313331959079,150.02173108332411,157.78265767296691,165.66969106997976,171.54935936227784,173.57000287426916,172.84730932715115,170.80699193645333,167.6752419133301,165.09029727766949,164.44426188277117,166.84643611457042,171.53882454756004,175.8032931113724,178.91480954117125,180.92162310816616,181.18766476050052,180.03778643426878,178.82676332842738,178.11850562065692,178.61166564228068,180.44156963486333,183.19804406694359,186.12198376790383,188.49307653352147,189.93062293926423]
[null,null,"TSL 3 Prod. Labor Exp.",127.60222047728135,122.10017553053503,103.64517545475572,151.04385693102844,157.93858916650873,162.15186581318895,163.72200413245659,164.36334964780838,161.8196915840384,156.02316897613545,149.54905482974465,147.33823150920907,150.86953071621815,158.67226633662719,166.59244939171614,172.4810986636395,174.47625749016504,173.70558102652726,171.62896284063285,168.48226591089241,165.89988570612832,165.26337728929786,167.68152446235393,172.39203850119938,176.66262613012483,179.76758837390739,181.76010313010255,182.00498715958258,180.8343010527874,179.61228923953294,178.90231329556269,179.40058570702399,181.23771154569812,183.99915109310191,186.9227158840178,189.2870538841014,190.71285073019527]
[null,null,"TSL 4 Prod. Labor Exp.",127.60222047728135,122.10017553053503,103.64517545475572,151.04385693102844,157.93858916650873,162.15186581318895,163.72200413245659,167.4752419137337,165.16577743404366,159.427566978013,152.90398541751796,150.73419594492594,154.35948535465425,162.33408381041596,170.38902124428986,176.31092736484442,178.19542860899497,177.220340615292,174.99040262224386,171.78259339093543,169.21346649842801,168.61828785024255,171.10265302045781,175.88663242527147,180.17982159559577,183.25430976967286,185.18426158491613,185.33876300778945,184.08034349040221,182.81250029346896,182.09580590298867,182.61551403830612,184.48200766466326,187.26248111450928,190.18222528379019,192.51603250349805,193.89077761891971]
[]
[null,null,"Baseline Prod. Employment",{"$f":"((D69*1000000)/$D$43/$D$44)*US_Prod","v":171.08700189021712},163.70994864864252,138.96578180703989,202.51717046621042,211.7615163921042,217.41060985551243,219.51582602331632,218.7925872730132,215.27322851349103,207.47773677200851,198.82515086452116,195.84307186764417,200.53099121591387,210.906256532008,221.45650738552391,229.33235021727825,232.05857798459661,231.12263141682686,228.41234792028172,224.22429654530006,220.75726740342446,219.88468065556816,223.09393963362237,229.37188074759229,235.08439593414752,239.26000968360319,241.9600362463992,242.33115594802402,240.80391802575065,239.18796728432153,238.23963840915812,238.89718569521617,241.34525952566406,245.03699612747337,248.95689127155174,252.14004265153099,254.07515172661004]
[null,null,"TSL 1 Prod. Employment",{"$f":"((D70*1000000)/$D$43/$D$44)*US_Prod","v":171.08700189021712},163.70994864864252,138.96578180703989,202.51717046621042,211.7615163921042,217.41060985551243,219.51582602331632,218.96246325707972,215.45280415643774,207.65869643534788,199.00262766474904,196.0218774573477,200.71461969864561,211.09901106334326,221.65678257610017,229.53527320415265,232.2570528984663,231.31198894546966,228.59455967190641,224.40320749207177,220.93625622803424,220.06536755159235,223.27804869188645,229.56018560154129,235.27457694689861,239.44949506391902,242.14717817374526,242.51439108501341,240.98308216095884,239.36490549371595,238.41617947156607,239.07481382867127,241.52459332142263,245.21776546146552,249.13812061586154,252.3204417830236,254.25362854905086]
[null,null,"TSL 2 Prod.  Employment",{"$f":"((D71*1000000)/$D$43/$D$44)*US_Prod","v":171.08700189021712},163.70994864864252,138.96578180703989,202.51717046621042,211.7615163921042,217.41060985551243,219.51582602331632,219.35322517014015,215.8702377752052,208.08183707315146,199.41885376248121,196.44244922566511,201.14672059328387,211.5524459571968,222.12725329719279,230.01061783799523,232.71986411178608,231.75088824444336,229.01526355097567,224.8162635639718,221.35041143292591,220.48421758132446,223.70501409880853,229.99649292810889,235.71422368944494,239.88609480042783,242.57679810673037,242.93350246897077,241.3917641305807,239.76804385656655,238.81842333009882,239.47964434362146,241.93315014208548,245.62898666129104,249.54935791559956,252.72848090386546,254.65591996971133]
[null,null,"TSL 3 Prod. Employment",{"$f":"((D72*1000000)/$D$43/$D$44)*US_Prod","v":171.08700189021712},163.70994864864252,138.96578180703989,202.51717046621042,211.7615163921042,217.41060985551243,219.51582602331632,220.37573175996297,216.96523599949339,209.19335185307645,200.5129638860171,197.54872758821108,202.28343668531531,212.74521892424949,223.36447279184287,231.25987888546757,233.93495570347508,232.90164511453739,230.11734889957745,225.89830834093533,222.43589455752951,221.58247432466763,224.82468710450811,231.14046845418559,236.86640355946372,241.0294869234061,243.70101861450345,244.02935517681269,242.45971810140003,240.82126434548474,239.86934003559648,240.53741565906654,243.00060439244569,246.70309805830249,250.62296663926227,253.79303294670115,255.7047183922233]
[null,null,"TSL 4 Prod. Employment",{"$f":"((D73*1000000)/$D$43/$D$44)*US_Prod","v":171.08700189021712},163.70994864864252,138.96578180703989,202.51717046621042,211.7615163921042,217.41060985551243,219.51582602331632,224.5481067859705,221.4516140108118,213.75791385837456,205.01120077927015,202.10198200384289,206.96271165082581,217.65492481115663,228.45485517929728,236.39485151988907,238.92156043384173,237.61417815790804,234.62431321508265,230.32333426685165,226.87869031104461,226.08068436627147,229.41168117011063,235.82596369915049,241.58220258708664,245.70442680922258,248.29207511681091,248.49922813600057,246.8119595168134,245.11205577988088,244.15112348512787,244.84793978187287,247.35050437194204,251.0785183876088,254.9932643406203,258.12239546949945,259.96563157684125]
[]
[null,null,"Baseline Total Employment",{"$f":"D75+(D75*NonProdWorkers)","v":193.53568623684245},185.190674367209,157.19977349724454,229.0898731516248,239.5471890950455,245.93751195989014,248.31895795643791,247.50082153282574,243.51968032915426,234.70132576642973,224.913415914556,221.54005207804784,226.84308315619208,238.57970879493038,250.51428019046074,259.42352887853565,262.50747070904634,261.44871662911589,258.38281115058726,253.64523677090216,249.72329146376197,248.73621077860327,252.36656335809388,259.46824629264142,265.93031257794445,270.6538173651723,273.70812007616223,274.12793517220359,272.40030515900264,270.57232213158306,269.49956103573584,270.24338648030164,273.01267721250002,277.18881431668109,281.62304712398975,285.22386647270531,287.41288526811843]
[null,null,"TSL 1 Total Employment",{"$f":"D76+(D76*NonProdWorkers)","v":193.53568623684245},185.190674367209,157.19977349724454,229.0898731516248,239.5471890950455,245.93751195989014,248.31895795643791,247.69298730105032,243.72281846884422,234.90602952673083,225.114179817972,221.7423191241935,227.05080591727548,238.79775505259505,250.74083390883885,259.65307781611756,262.73198793263538,261.66292015624015,258.58893128830368,253.84762299823791,249.92576578745025,248.94060598121769,252.57482975203317,259.68125902141747,266.14544764025396,270.86816551965575,273.91981728829671,274.33521297582479,272.60297779616064,270.77247677453272,269.69926642120998,270.44432157369499,273.21554177172504,277.39330277412216,281.82805595066702,285.42793615260047,287.61478040875937]
[null,null,"TSL 2 Total  Employment",{"$f":"D77+(D77*NonProdWorkers)","v":193.53568623684245},185.190674367209,157.19977349724454,229.0898731516248,239.5471890950455,245.93751195989014,248.31895795643791,248.13502190428628,244.19502442823284,235.3846913350929,225.58501981495766,222.21807499631629,227.53960367656424,239.31068608988087,251.27303607998584,260.19079341632869,263.25552557593005,262.15940835275575,259.06483660570717,254.31487702365337,250.39426316540244,249.41441420182431,253.05781818549161,260.17481514739137,266.64278135398109,271.36205242329248,274.40580855375038,274.80931684349275,273.06528378416402,271.2285117674935,270.15428954006535,270.90227074958142,273.67770618971201,277.85848117004986,282.29325255901051,285.88951494228712,288.06985733046895]
[null,null,"TSL 3 Total Employment",{"$f":"D78+(D78*NonProdWorkers)","v":193.53568623684245},185.190674367209,157.19977349724454,229.0898731516248,239.5471890950455,245.93751195989014,248.31895795643791,249.2916937283097,245.43369966611982,236.64205030052273,226.82269042253003,223.46951046306023,228.8254706711179,240.65996529959796,252.6725937394061,261.60397262597235,264.63005188383181,263.46115844530993,260.31152888435309,255.53889916522439,251.62217480741879,250.65677551588573,254.32440583461053,261.46889410155688,267.94614116126468,272.65547142481546,275.67754039222757,276.04895868351269,274.27336623536337,272.41992752573026,271.3430992306271,272.09883445783828,274.88522335108274,279.07352897624628,283.50773173503381,287.09374909139706,289.25627079369167]
[null,null,"TSL 4 Total Employment",{"$f":"D79+(D79*NonProdWorkers)","v":193.53568623684245},185.190674367209,157.19977349724454,229.0898731516248,239.5471890950455,245.93751195989014,248.31895795643791,254.01153483239304,250.50874474578956,241.80553806000108,231.91115041290519,228.62020694031625,234.11872311891085,246.21388399327736,258.43089587621068,267.41271578956975,270.27095947950454,268.79203283311278,265.4098614403585,260.54454202368987,256.64791910983172,255.74520513135047,259.51326901207364,266.76918300471755,273.28071006996339,277.9438199780156,280.87099904723596,281.10533304854505,279.19667437504853,277.27372270350708,276.18670446695216,276.97495149145783,279.80588283013338,284.02305738373042,288.45146536381264,291.99117635098219,294.07626733387184]

{"sheet":"Summary Report (RESULTS)","index":14,"n_rows":45,"n_cols":10,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,0,0,10],[36,2,36,9],[37,2,38,3],[37,4,38,4],[37,5,38,5],[37,6,37,9],[44,2,44,3],[39,2,39,3],[40,2,41,3],[42,2,42,3],[43,2,43,3]]}
["Summary Report"]
[]
["GRIM Summary of Results"]
[]
[]
[]
[null,null,null,"Base Case","Standards Case"]
[]
[null,"Unit Shipments","(000,000)",{"$f":"HLOOKUP(Standard_Year,'Base Case (OUTPUT)'!$D$5:$AN$45,5)","v":15.155511074045799},{"$f":"HLOOKUP(Standard_Year,'Standard Case (OUTPUT)'!$D$5:$AN$45,5)","v":15.004804582602507}]
[null,"Price per unit (weighted avg.)",null,{"$f":"D11/D9","v":142.85109622423386},{"$f":"E11/E9","v":147.98459243573265}]
[null,"Total Revenues","($000,000)",{"$f":"HLOOKUP(Standard_Year,'Base Case (OUTPUT)'!$D$5:$AN$45,6)","v":2164.9813707659582},{"$f":"HLOOKUP(Standard_Year,'Standard Case (OUTPUT)'!$D$5:$AN$45,6)","v":2220.4798907342456}]
[null,"EBIT","($000,000)",{"$f":"HLOOKUP(Standard_Year,'Base Case (OUTPUT)'!$D$5:$AN$45,23)","v":43.898536297392006},{"$f":"HLOOKUP(Standard_Year,'Standard Case (OUTPUT)'!$D$5:$AN$45,23)","v":43.842505327760364}]
[null,"Net Operating Profit After Tax","($000,000)",{"$f":"HLOOKUP(Standard_Year,'Base Case (OUTPUT)'!$D$5:$AN$45,27)","v":0},{"$f":"HLOOKUP(Standard_Year,'Standard Case (OUTPUT)'!$D$5:$AN$45,27)","v":0}]
[null,{"$f":"\"Free Cash Flow (\" & Standard_Year+1 & \")\"","v":"Free Cash Flow (2015)"},"($000,000)",{"$f":"HLOOKUP(Standard_Year,'Base Case (OUTPUT)'!$D$5:$AN$45,41)","v":67.643978680717353},{"$f":"HLOOKUP(Standard_Year,'Standard Case (OUTPUT)'!$D$5:$AN$45,41)","v":66.154550514103263}]
[null,{"$f":"\"Industry Net Present Value thru \" & Terminal_Year","v":"Industry Net Present Value thru 2043"},"($000,000)",{"$f":"BaseCase_INPV","v":1127.4564083641681},{"$f":"StandardCase_INPV","v":1037.0333553853541}]
[null,"Change in Industry NPV","($000,000)",null,{"$f":"E15-D15","v":-90.423052978813985}]
[null,null,"percent",null,{"$f":"E16/D15","v":-8.0200930437753448E-2}]
[]
[null,"MAJOR ASSUMPTIONS"]
[null,"Manufacturing Costs"]
[null,"Materials","per Unit",{"$f":"HLOOKUP(Standard_Year,'Base Case (OUTPUT)'!$D$5:$AN$45,9)","v":151.73351037264101},{"$f":"HLOOKUP(Standard_Year,'Standard Case (OUTPUT)'!$D$5:$AN$45,9)","v":155.62314442168369}]
[null,"Labor","per Unit",{"$f":"HLOOKUP(Standard_Year,'Base Case (OUTPUT)'!$D$5:$AN$45,10)","v":1446.0268430965953},{"$f":"HLOOKUP(Standard_Year,'Standard Case (OUTPUT)'!$D$5:$AN$45,10)","v":1483.0952219334454}]
[null,"Overhead","per Unit",{"$f":"HLOOKUP(Standard_Year,'Base Case (OUTPUT)'!$D$5:$AN$45,11)","v":46.869463072306836},{"$f":"HLOOKUP(Standard_Year,'Standard Case (OUTPUT)'!$D$5:$AN$45,11)","v":48.070944926767801}]
[null,"Standards Conversion Cost"]
[null,"Capital Expenditures","($000,000)",null,{"$f":"MW_CapConv","v":7.9106404958677672}]
[null,"Product Conversion Costs","($000,000)",null,{"$f":"MW_ProdConv","v":174.03409090909088}]
[null,"Stranded Assets","($000,000)",null,{"$f":"MW_StrandAssets","v":0}]
[]
[]
[null,"Total Conversion Costs ","($000,000)",null,{"$f":"SUM(E25:E26)","v":181.94473140495865}]
[]
[]
[]
[null,"INPV Table "]
[]
[null,null,null,null,null,null,"TSL 1","TSL 2","TSL 3","TSL 4"]
[null,null,{"$f":"\"\"&Markup_Scenario&\" Markup Scenario with Elasticity: \"&ShipmentElasticity_Scenario&\"\"","v":"Preservation of Gross Margin Percentage Markup Scenario with Elasticity: RP Elasticity 0.34"}]
[null,null,null,null,"Units","Base Case","Trial Standard Level"]
[null,null,null,null,null,null,1,2,3,4]
[null,null,"INPV",null,"2010$ Millions",1127.4564083641681,1100.3639145109846,1082.2372469931647,1074.5451483505706,1037.0333553853541]
[null,null,"Change in INPV",null,"2010$ Millions","-",-27.092493853183441,-45.219161371003338,-52.911260013597484,-90.423052978813985]
[null,null,null,null,"(%)","-",{"$f":"G41/$F$40","v":-2.4029748425034074E-2},{"$f":"H41/$F$40","v":-4.0107236994299439E-2},-4.6929761205017836E-2,-8.0200930437753448E-2]
[null,null,"Amended Energy Conservation Standards Product Conversion Costs",null,"2010$ Millions","-",39.553202479338843,71.195764462809919,89.953870738636368,174.03409090909088]
[null,null,"Amended Energy Conservation Standards Capital Conversion Costs",null,"2010$ Millions","-",3.9553202479338836,4.3508522727272734,4.7463842975206605,7.9106404958677672]
[null,null,"Total Investment Required",null,"2010$ Millions","-",{"$f":"SUM(G43:G44)","v":43.508522727272727},{"$f":"SUM(H43:H44)","v":75.546616735537185},{"$f":"SUM(I43:I44)","v":94.700255036157031},{"$f":"SUM(J43:J44)","v":181.94473140495865}]

{"sheet":"Data for Graphs (RESULTS)","index":15,"n_rows":116,"n_cols":40,"rows_kept":116,"cut":false,"hidden":false,"merged":[[59,0,59,2],[79,0,79,2],[99,0,99,2],[0,0,0,40],[2,0,2,2],[39,0,39,2]]}
["Results for Graphs"]
[]
["Current Scenario GRIM Results for Graphs"]
[]
[null,null,null,{"$f":"IF(D6=Base_Year,\"Base Year\",IF(D6=Standard_Year,\"Standard Year\",IF(D6=Announcement_Year,\"Ann. Year\",\"\")))","v":""},"","","","Base Year","","","Standard Year","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,2007,{"$f":"D6+1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[]
[null,null,"Base Case "]
[null,null,"Net Cashflow",{"$f":"'Base Case (OUTPUT)'!D42","v":68.883983107817244},{"$f":"'Base Case (OUTPUT)'!E42","v":68.223829131285584},{"$f":"'Base Case (OUTPUT)'!F42","v":63.69950026401542},{"$f":"'Base Case (OUTPUT)'!G42","v":61.638216287927861},{"$f":"'Base Case (OUTPUT)'!H42","v":82.014108368172899},{"$f":"'Base Case (OUTPUT)'!I42","v":83.822780877844565},{"$f":"'Base Case (OUTPUT)'!J42","v":84.170827386802969},{"$f":"'Base Case (OUTPUT)'!K42","v":83.234952296287204},{"$f":"'Base Case (OUTPUT)'!L42","v":81.304585826622116},{"$f":"'Base Case (OUTPUT)'!M42","v":78.327766901302425},{"$f":"'Base Case (OUTPUT)'!N42","v":74.217187349873853},{"$f":"'Base Case (OUTPUT)'!O42","v":70.475115755022387},{"$f":"'Base Case (OUTPUT)'!P42","v":68.996626114573687},{"$f":"'Base Case (OUTPUT)'!Q42","v":70.047469385393342},{"$f":"'Base Case (OUTPUT)'!R42","v":72.567617343987607},{"$f":"'Base Case (OUTPUT)'!S42","v":74.844529636212911},{"$f":"'Base Case (OUTPUT)'!T42","v":75.984358625267888},{"$f":"'Base Case (OUTPUT)'!U42","v":75.528870250677201},{"$f":"'Base Case (OUTPUT)'!V42","v":74.060721302364129},{"$f":"'Base Case (OUTPUT)'!W42","v":72.111424280781435},{"$f":"'Base Case (OUTPUT)'!X42","v":69.924395099754435},{"$f":"'Base Case (OUTPUT)'!Y42","v":68.161060560498228},{"$f":"'Base Case (OUTPUT)'!Z42","v":67.3421701718555},{"$f":"'Base Case (OUTPUT)'!AA42","v":67.705406322653744},{"$f":"'Base Case (OUTPUT)'!AB42","v":68.728043431099607},{"$f":"'Base Case (OUTPUT)'!AC42","v":69.491345522154987},{"$f":"'Base Case (OUTPUT)'!AD42","v":69.791321320100622},{"$f":"'Base Case (OUTPUT)'!AE42","v":69.607072120438659},{"$f":"'Base Case (OUTPUT)'!AF42","v":68.797515721568715},{"$f":"'Base Case (OUTPUT)'!AG42","v":67.578978631374284},{"$f":"'Base Case (OUTPUT)'!AH42","v":66.381234039152062},{"$f":"'Base Case (OUTPUT)'!AI42","v":65.505637624855325},{"$f":"'Base Case (OUTPUT)'!AJ42","v":65.099712618126489},{"$f":"'Base Case (OUTPUT)'!AK42","v":65.151940491019985},{"$f":"'Base Case (OUTPUT)'!AL42","v":65.472972697778829},{"$f":"'Base Case (OUTPUT)'!AM42","v":65.789357871464148},{"$f":"'Base Case (OUTPUT)'!AN42","v":65.876262291253013}]
[null,null,"Revenues",{"$f":"'Base Case (OUTPUT)'!D10","v":1820.996189553153},{"$f":"'Base Case (OUTPUT)'!E10","v":1742.4771571624972},{"$f":"'Base Case (OUTPUT)'!F10","v":1479.1080348188882},{"$f":"'Base Case (OUTPUT)'!G10","v":2155.5290095894925},{"$f":"'Base Case (OUTPUT)'!H10","v":2212.089863043605},{"$f":"'Base Case (OUTPUT)'!I10","v":2229.294389487357},{"$f":"'Base Case (OUTPUT)'!J10","v":2210.4884866146494},{"$f":"'Base Case (OUTPUT)'!K10","v":2164.9813707659582},{"$f":"'Base Case (OUTPUT)'!L10","v":2094.6228538899591},{"$f":"'Base Case (OUTPUT)'!M10","v":1986.7597293144838},{"$f":"'Base Case (OUTPUT)'!N10","v":1875.2840952572155},{"$f":"'Base Case (OUTPUT)'!O10","v":1820.2800036203325},{"$f":"'Base Case (OUTPUT)'!P10","v":1836.9001077171065},{"$f":"'Base Case (OUTPUT)'!Q10","v":1903.7302232295551},{"$f":"'Base Case (OUTPUT)'!R10","v":1969.6233967931389},{"$f":"'Base Case (OUTPUT)'!S10","v":2009.8645851922533},{"$f":"'Base Case (OUTPUT)'!T10","v":2004.6229231344478},{"$f":"'Base Case (OUTPUT)'!U10","v":1968.7887361131998},{"$f":"'Base Case (OUTPUT)'!V10","v":1919.5587197728373},{"$f":"'Base Case (OUTPUT)'!W10","v":1859.9759065890396},{"$f":"'Base Case (OUTPUT)'!X10","v":1808.3440096887423},{"$f":"'Base Case (OUTPUT)'!Y10","v":1779.2844141569669},{"$f":"'Base Case (OUTPUT)'!Z10","v":1783.5716201034477},{"$f":"'Base Case (OUTPUT)'!AA10","v":1811.7731516588569},{"$f":"'Base Case (OUTPUT)'!AB10","v":1834.7222484069389},{"$f":"'Base Case (OUTPUT)'!AC10","v":1845.2054294609075},{"$f":"'Base Case (OUTPUT)'!AD10","v":1844.2015562567547},{"$f":"'Base Case (OUTPUT)'!AE10","v":1825.7996582465596},{"$f":"'Base Case (OUTPUT)'!AF10","v":1793.9032395832817},{"$f":"'Base Case (OUTPUT)'!AG10","v":1760.582991702561},{"$f":"'Base Case (OUTPUT)'!AH10","v":1734.7181300206903},{"$f":"'Base Case (OUTPUT)'!AI10","v":1721.0815617263586},{"$f":"'Base Case (OUTPUT)'!AJ10","v":1720.5182355285754},{"$f":"'Base Case (OUTPUT)'!AK10","v":1728.7014560268321},{"$f":"'Base Case (OUTPUT)'!AL10","v":1738.2501502578787},{"$f":"'Base Case (OUTPUT)'!AM10","v":1742.4680073677098},{"$f":"'Base Case (OUTPUT)'!AN10","v":1738.0451775930351}]
[null,null,"Income After Tax (NOPAT)",{"$f":"'Base Case (OUTPUT)'!D29","v":71.866360033865561},{"$f":"'Base Case (OUTPUT)'!E29","v":68.767574279304299},{"$f":"'Base Case (OUTPUT)'!F29","v":58.373604057546991},{"$f":"'Base Case (OUTPUT)'!G29","v":85.068834715471098},{"$f":"'Base Case (OUTPUT)'!H29","v":87.301031949861326},{"$f":"'Base Case (OUTPUT)'!I29","v":87.980015628527369},{"$f":"'Base Case (OUTPUT)'!J29","v":87.237832973579856},{"$f":"'Base Case (OUTPUT)'!K29","v":85.441876018564187},{"$f":"'Base Case (OUTPUT)'!L29","v":82.665148349243566},{"$f":"'Base Case (OUTPUT)'!M29","v":78.408285984791917},{"$f":"'Base Case (OUTPUT)'!N29","v":74.00885445488386},{"$f":"'Base Case (OUTPUT)'!O29","v":71.838095462860821},{"$f":"'Base Case (OUTPUT)'!P29","v":72.494014674373105},{"$f":"'Base Case (OUTPUT)'!Q29","v":75.131492539552738},{"$f":"'Base Case (OUTPUT)'!R29","v":77.731993607188656},{"$f":"'Base Case (OUTPUT)'!S29","v":79.320128579833096},{"$f":"'Base Case (OUTPUT)'!T29","v":79.113264241080998},{"$f":"'Base Case (OUTPUT)'!U29","v":77.699053381792311},{"$f":"'Base Case (OUTPUT)'!V29","v":75.756170634927102},{"$f":"'Base Case (OUTPUT)'!W29","v":73.404710522785166},{"$f":"'Base Case (OUTPUT)'!X29","v":71.367036576427921},{"$f":"'Base Case (OUTPUT)'!Y29","v":70.220187743406512},{"$f":"'Base Case (OUTPUT)'!Z29","v":70.389384081024616},{"$f":"'Base Case (OUTPUT)'!AA29","v":71.502369067975621},{"$f":"'Base Case (OUTPUT)'!AB29","v":72.408064565204711},{"$f":"'Base Case (OUTPUT)'!AC29","v":72.821787596722743},{"$f":"'Base Case (OUTPUT)'!AD29","v":72.782169329791699},{"$f":"'Base Case (OUTPUT)'!AE29","v":72.055930892120301},{"$f":"'Base Case (OUTPUT)'!AF29","v":70.797125672979135},{"$f":"'Base Case (OUTPUT)'!AG29","v":69.482128450935647},{"$f":"'Base Case (OUTPUT)'!AH29","v":68.461361097044829},{"$f":"'Base Case (OUTPUT)'!AI29","v":67.923188347266972},{"$f":"'Base Case (OUTPUT)'!AJ29","v":67.900956448277611},{"$f":"'Base Case (OUTPUT)'!AK29","v":68.223910594990272},{"$f":"'Base Case (OUTPUT)'!AL29","v":68.600753721515531},{"$f":"'Base Case (OUTPUT)'!AM29","v":68.767213178907411},{"$f":"'Base Case (OUTPUT)'!AN29","v":68.592664391393129}]
[null,null,"Shipments",{"$f":"'Base Case (OUTPUT)'!D9","v":11.851000000000001},{"$f":"'Base Case (OUTPUT)'!E9","v":11.34},{"$f":"'Base Case (OUTPUT)'!F9","v":9.6259999999999959},{"$f":"'Base Case (OUTPUT)'!G9","v":14.028131656285073},{"$f":"'Base Case (OUTPUT)'!H9","v":14.668476874550494},{"$f":"'Base Case (OUTPUT)'!I9","v":15.059783086566588},{"$f":"'Base Case (OUTPUT)'!J9","v":15.205608991100544},{"$f":"'Base Case (OUTPUT)'!K9","v":15.155511074045799},{"$f":"'Base Case (OUTPUT)'!L9","v":14.911729137380259},{"$f":"'Base Case (OUTPUT)'!M9","v":14.371744383380124},{"$f":"'Base Case (OUTPUT)'!N9","v":13.772389701512296},{"$f":"'Base Case (OUTPUT)'!O9","v":13.565824516538939},{"$f":"'Base Case (OUTPUT)'!P9","v":13.890551302224237},{"$f":"'Base Case (OUTPUT)'!Q9","v":14.609234006945014},{"$f":"'Base Case (OUTPUT)'!R9","v":15.340037758741703},{"$f":"'Base Case (OUTPUT)'!S9","v":15.885588340421851},{"$f":"'Base Case (OUTPUT)'!T9","v":16.074431004759504},{"$f":"'Base Case (OUTPUT)'!U9","v":16.009599061642302},{"$f":"'Base Case (OUTPUT)'!V9","v":15.821860838617228},{"$f":"'Base Case (OUTPUT)'!W9","v":15.531759332970676},{"$f":"'Base Case (OUTPUT)'!X9","v":15.291602208779945},{"$f":"'Base Case (OUTPUT)'!Y9","v":15.231159127572171},{"$f":"'Base Case (OUTPUT)'!Z9","v":15.453460808756144},{"$f":"'Base Case (OUTPUT)'!AA9","v":15.888326574826426},{"$f":"'Base Case (OUTPUT)'!AB9","v":16.2840259367178},{"$f":"'Base Case (OUTPUT)'!AC9","v":16.573265902338051},{"$f":"'Base Case (OUTPUT)'!AD9","v":16.760293639350053},{"$f":"'Base Case (OUTPUT)'!AE9","v":16.786000674574023},{"$f":"'Base Case (OUTPUT)'!AF9","v":16.680210658869175},{"$f":"'Base Case (OUTPUT)'!AG9","v":16.552266008134183},{"$f":"'Base Case (OUTPUT)'!AH9","v":16.48657635681413},{"$f":"'Base Case (OUTPUT)'!AI9","v":16.532123651941234},{"$f":"'Base Case (OUTPUT)'!AJ9","v":16.701692195237701},{"$f":"'Base Case (OUTPUT)'!AK9","v":16.957368529228894},{"$f":"'Base Case (OUTPUT)'!AL9","v":17.228715972923084},{"$f":"'Base Case (OUTPUT)'!AM9","v":17.448703244540496},{"$f":"'Base Case (OUTPUT)'!AN9","v":17.581607270938775}]
[null,null,"Avg Price",{"$f":"'Base Case (OUTPUT)'!D10/'Base Case (OUTPUT)'!D9","v":153.65759763337718},{"$f":"'Base Case (OUTPUT)'!E10/'Base Case (OUTPUT)'!E9","v":153.65759763337718},{"$f":"'Base Case (OUTPUT)'!F10/'Base Case (OUTPUT)'!F9","v":153.65759763337718},{"$f":"'Base Case (OUTPUT)'!G10/'Base Case (OUTPUT)'!G9","v":153.65759763337718},{"$f":"'Base Case (OUTPUT)'!H10/'Base Case (OUTPUT)'!H9","v":150.80569591254124},{"$f":"'Base Case (OUTPUT)'!I10/'Base Case (OUTPUT)'!I9","v":148.02964801504348},{"$f":"'Base Case (OUTPUT)'!J10/'Base Case (OUTPUT)'!J9","v":145.3732295699825},{"$f":"'Base Case (OUTPUT)'!K10/'Base Case (OUTPUT)'!K9","v":142.85109622423386},{"$f":"'Base Case (OUTPUT)'!L10/'Base Case (OUTPUT)'!L9","v":140.46813985101323},{"$f":"'Base Case (OUTPUT)'!M10/'Base Case (OUTPUT)'!M9","v":138.24068090245376},{"$f":"'Base Case (OUTPUT)'!N10/'Base Case (OUTPUT)'!N9","v":136.16257860110488},{"$f":"'Base Case (OUTPUT)'!O10/'Base Case (OUTPUT)'!O9","v":134.18130253720415},{"$f":"'Base Case (OUTPUT)'!P10/'Base Case (OUTPUT)'!P9","v":132.24097933556973},{"$f":"'Base Case (OUTPUT)'!Q10/'Base Case (OUTPUT)'!Q9","v":130.31006432811947},{"$f":"'Base Case (OUTPUT)'!R10/'Base Case (OUTPUT)'!R9","v":128.39755858297843},{"$f":"'Base Case (OUTPUT)'!S10/'Base Case (OUTPUT)'!S9","v":126.52125575217318},{"$f":"'Base Case (OUTPUT)'!T10/'Base Case (OUTPUT)'!T9","v":124.70879513812314},{"$f":"'Base Case (OUTPUT)'!U10/'Base Case (OUTPUT)'!U9","v":122.97551790851887},{"$f":"'Base Case (OUTPUT)'!V10/'Base Case (OUTPUT)'!V9","v":121.32319575758572},{"$f":"'Base Case (OUTPUT)'!W10/'Base Case (OUTPUT)'!W9","v":119.75307283062904},{"$f":"'Base Case (OUTPUT)'!X10/'Base Case (OUTPUT)'!X9","v":118.25732745326381},{"$f":"'Base Case (OUTPUT)'!Y10/'Base Case (OUTPUT)'!Y9","v":116.81871348425619},{"$f":"'Base Case (OUTPUT)'!Z10/'Base Case (OUTPUT)'!Z9","v":115.41567563253219},{"$f":"'Base Case (OUTPUT)'!AA10/'Base Case (OUTPUT)'!AA9","v":114.0317165011854},{"$f":"'Base Case (OUTPUT)'!AB10/'Base Case (OUTPUT)'!AB9","v":112.67006424191096},{"$f":"'Base Case (OUTPUT)'!AC10/'Base Case (OUTPUT)'!AC9","v":111.33625927045541},{"$f":"'Base Case (OUTPUT)'!AD10/'Base Case (OUTPUT)'!AD9","v":110.03396455578275},{"$f":"'Base Case (OUTPUT)'!AE10/'Base Case (OUTPUT)'!AE9","v":108.76918770842911},{"$f":"'Base Case (OUTPUT)'!AF10/'Base Case (OUTPUT)'!AF9","v":107.54679759571444},{"$f":"'Base Case (OUTPUT)'!AG10/'Base Case (OUTPUT)'!AG9","v":106.36507356982833},{"$f":"'Base Case (OUTPUT)'!AH10/'Base Case (OUTPUT)'!AH9","v":105.2200343162034},{"$f":"'Base Case (OUTPUT)'!AI10/'Base Case (OUTPUT)'!AI9","v":104.1052920944168},{"$f":"'Base Case (OUTPUT)'!AJ10/'Base Case (OUTPUT)'!AJ9","v":103.014605670865},{"$f":"'Base Case (OUTPUT)'!AK10/'Base Case (OUTPUT)'!AK9","v":101.94396925720655},{"$f":"'Base Case (OUTPUT)'!AL10/'Base Case (OUTPUT)'!AL9","v":100.89261167168462},{"$f":"'Base Case (OUTPUT)'!AM10/'Base Case (OUTPUT)'!AM9","v":99.862321167786988},{"$f":"'Base Case (OUTPUT)'!AN10/'Base Case (OUTPUT)'!AN9","v":98.855875393480545}]
[null,null,"Industry Value",{"$f":"BaseCase_INPV","v":1127.4564083641681}]
[null,null,"Investments",{"$f":"-'Base Case (OUTPUT)'!D40","v":64.399411044628806},{"$f":"-'Base Case (OUTPUT)'!E40","v":61.622590603838553},{"$f":"-'Base Case (OUTPUT)'!F40","v":52.308558831794507},{"$f":"-'Base Case (OUTPUT)'!G40","v":76.230142327337092},{"$f":"-'Base Case (OUTPUT)'!H40","v":78.23041320737677},{"$f":"-'Base Case (OUTPUT)'!I40","v":78.838850158884753},{"$f":"-'Base Case (OUTPUT)'!J40","v":78.173780634789793},{"$f":"-'Base Case (OUTPUT)'!K40","v":76.564424461609363},{"$f":"-'Base Case (OUTPUT)'!L40","v":74.076200117823248},{"$f":"-'Base Case (OUTPUT)'!M40","v":70.26162777772484},{"$f":"-'Base Case (OUTPUT)'!N40","v":66.319299276270783},{"$f":"-'Base Case (OUTPUT)'!O40","v":64.37408317599477},{"$f":"-'Base Case (OUTPUT)'!P40","v":64.961852069457038},{"$f":"-'Base Case (OUTPUT)'!Q40","v":67.325294729983582},{"$f":"-'Base Case (OUTPUT)'!R40","v":69.655602499818954},{"$f":"-'Base Case (OUTPUT)'!S40","v":71.078729493442609},{"$f":"-'Base Case (OUTPUT)'!T40","v":70.893358457877454},{"$f":"-'Base Case (OUTPUT)'!U40","v":69.62608477950819},{"$f":"-'Base Case (OUTPUT)'!V40","v":67.885068474133732},{"$f":"-'Base Case (OUTPUT)'!W40","v":65.777926186065415},{"$f":"-'Base Case (OUTPUT)'!X40","v":63.951967531911357},{"$f":"-'Base Case (OUTPUT)'!Y40","v":62.924276838115517},{"$f":"-'Base Case (OUTPUT)'!Z40","v":63.075893595780528},{"$f":"-'Base Case (OUTPUT)'!AA40","v":64.073238913219399},{"$f":"-'Base Case (OUTPUT)'!AB40","v":64.884832217511459},{"$f":"-'Base Case (OUTPUT)'!AC40","v":65.255569229276134},{"$f":"-'Base Case (OUTPUT)'!AD40","v":65.220067319122876},{"$f":"-'Base Case (OUTPUT)'!AE40","v":64.569285400545283},{"$f":"-'Base Case (OUTPUT)'!AF40","v":63.441270642396859},{"$f":"-'Base Case (OUTPUT)'!AG40","v":62.262902257174702},{"$f":"-'Base Case (OUTPUT)'!AH40","v":61.348193116859591},{"$f":"-'Base Case (OUTPUT)'!AI40","v":60.865936771754157},{"$f":"-'Base Case (OUTPUT)'!AJ40","v":60.846014777643809},{"$f":"-'Base Case (OUTPUT)'!AK40","v":61.135413834906736},{"$f":"-'Base Case (OUTPUT)'!AL40","v":61.47310278134848},{"$f":"-'Base Case (OUTPUT)'!AM40","v":61.622267021944822},{"$f":"-'Base Case (OUTPUT)'!AN40","v":61.465853936473408}]
[null,null,"ROIC",{"$f":"'Base Case (OUTPUT)'!D53","v":0.17294443555406355},{"$f":"'Base Case (OUTPUT)'!E53","v":0.16527103369438439},{"$f":"'Base Case (OUTPUT)'!F53","v":0.14210990352790107},{"$f":"'Base Case (OUTPUT)'!G53","v":0.19592337214160044},{"$f":"'Base Case (OUTPUT)'!H53","v":0.19864559313797275},{"$f":"'Base Case (OUTPUT)'!I53","v":0.19831461947667856},{"$f":"'Base Case (OUTPUT)'!J53","v":0.19529156636794642},{"$f":"'Base Case (OUTPUT)'!K53","v":0.19033079892851137},{"$f":"'Base Case (OUTPUT)'!L53","v":0.18358892420886641},{"$f":"'Base Case (OUTPUT)'!M53","v":0.17410383318525147},{"$f":"'Base Case (OUTPUT)'!N53","v":0.16441105085904972},{"$f":"'Base Case (OUTPUT)'!O53","v":0.15910694401742939},{"$f":"'Base Case (OUTPUT)'!P53","v":0.15932553561406093},{"$f":"'Base Case (OUTPUT)'!Q53","v":0.16329750752494404},{"$f":"'Base Case (OUTPUT)'!R53","v":0.16707430731454914},{"$f":"'Base Case (OUTPUT)'!S53","v":0.16886337349257774},{"$f":"'Base Case (OUTPUT)'!T53","v":0.1673085281136146},{"$f":"'Base Case (OUTPUT)'!U53","v":0.16356706793460413},{"$f":"'Base Case (OUTPUT)'!V53","v":0.15890986234380955},{"$f":"'Base Case (OUTPUT)'!W53","v":0.15356073529592573},{"$f":"'Base Case (OUTPUT)'!X53","v":0.1488487538602444},{"$f":"'Base Case (OUTPUT)'!Y53","v":0.14583049975244056},{"$f":"'Base Case (OUTPUT)'!Z53","v":0.14526260983421466},{"$f":"'Base Case (OUTPUT)'!AA53","v":0.14641222153500458},{"$f":"'Base Case (OUTPUT)'!AB53","v":0.14715787815443618},{"$f":"'Base Case (OUTPUT)'!AC53","v":0.14700369610230843},{"$f":"'Base Case (OUTPUT)'!AD53","v":0.14604198277026897},{"$f":"'Base Case (OUTPUT)'!AE53","v":0.14387775497868036},{"$f":"'Base Case (OUTPUT)'!AF53","v":0.14080205072593438},{"$f":"'Base Case (OUTPUT)'!AG53","v":0.13766570551031576},{"$f":"'Base Case (OUTPUT)'!AH53","v":0.13508650528670382},{"$f":"'Base Case (OUTPUT)'!AI53","v":0.13338829740195285},{"$f":"'Base Case (OUTPUT)'!AJ53","v":0.13261510744403343},{"$f":"'Base Case (OUTPUT)'!AK53","v":0.13245118277931475},{"$f":"'Base Case (OUTPUT)'!AL53","v":0.1323789440946456},{"$f":"'Base Case (OUTPUT)'!AM53","v":0.13194197362551729},{"$f":"'Base Case (OUTPUT)'!AN53","v":0.13092470538617682}]
[null,null,"Operating Cashflow",{"$f":"'Base Case (OUTPUT)'!D35","v":133.28339415244605},{"$f":"'Base Case (OUTPUT)'!E35","v":129.84641973512413},{"$f":"'Base Case (OUTPUT)'!F35","v":116.00805909580993},{"$f":"'Base Case (OUTPUT)'!G35","v":137.86835861526495},{"$f":"'Base Case (OUTPUT)'!H35","v":160.24452157554967},{"$f":"'Base Case (OUTPUT)'!I35","v":162.66163103672932},{"$f":"'Base Case (OUTPUT)'!J35","v":162.34460802159276},{"$f":"'Base Case (OUTPUT)'!K35","v":159.79937675789657},{"$f":"'Base Case (OUTPUT)'!L35","v":155.38078594444536},{"$f":"'Base Case (OUTPUT)'!M35","v":148.58939467902727},{"$f":"'Base Case (OUTPUT)'!N35","v":140.53648662614464},{"$f":"'Base Case (OUTPUT)'!O35","v":134.84919893101716},{"$f":"'Base Case (OUTPUT)'!P35","v":133.95847818403072},{"$f":"'Base Case (OUTPUT)'!Q35","v":137.37276411537692},{"$f":"'Base Case (OUTPUT)'!R35","v":142.22321984380656},{"$f":"'Base Case (OUTPUT)'!S35","v":145.92325912965552},{"$f":"'Base Case (OUTPUT)'!T35","v":146.87771708314534},{"$f":"'Base Case (OUTPUT)'!U35","v":145.15495503018539},{"$f":"'Base Case (OUTPUT)'!V35","v":141.94578977649786},{"$f":"'Base Case (OUTPUT)'!W35","v":137.88935046684685},{"$f":"'Base Case (OUTPUT)'!X35","v":133.87636263166578},{"$f":"'Base Case (OUTPUT)'!Y35","v":131.08533739861375},{"$f":"'Base Case (OUTPUT)'!Z35","v":130.41806376763603},{"$f":"'Base Case (OUTPUT)'!AA35","v":131.77864523587314},{"$f":"'Base Case (OUTPUT)'!AB35","v":133.61287564861107},{"$f":"'Base Case (OUTPUT)'!AC35","v":134.74691475143112},{"$f":"'Base Case (OUTPUT)'!AD35","v":135.0113886392235},{"$f":"'Base Case (OUTPUT)'!AE35","v":134.17635752098394},{"$f":"'Base Case (OUTPUT)'!AF35","v":132.23878636396557},{"$f":"'Base Case (OUTPUT)'!AG35","v":129.84188088854899},{"$f":"'Base Case (OUTPUT)'!AH35","v":127.72942715601165},{"$f":"'Base Case (OUTPUT)'!AI35","v":126.37157439660947},{"$f":"'Base Case (OUTPUT)'!AJ35","v":125.94572739577029},{"$f":"'Base Case (OUTPUT)'!AK35","v":126.28735432592671},{"$f":"'Base Case (OUTPUT)'!AL35","v":126.9460754791273},{"$f":"'Base Case (OUTPUT)'!AM35","v":127.41162489340897},{"$f":"'Base Case (OUTPUT)'!AN35","v":127.34211622772642}]
[null,null,"EBIT",{"$f":"'Base Case (OUTPUT)'!D25","v":108.79003448388153},{"$f":"'Base Case (OUTPUT)'!E25","v":104.09914699579917},{"$f":"'Base Case (OUTPUT)'!F25","v":88.364937299961412},{"$f":"'Base Case (OUTPUT)'!G25","v":128.77570893862799},{"$f":"'Base Case (OUTPUT)'!H25","v":132.15476993447783},{"$f":"'Base Case (OUTPUT)'!I25","v":133.18260351031586},{"$f":"'Base Case (OUTPUT)'!J25","v":132.059100433396},{"$f":"'Base Case (OUTPUT)'!K25","v":129.3404123159562},{"$f":"'Base Case (OUTPUT)'!L25","v":125.13705070482979},{"$f":"'Base Case (OUTPUT)'!M25","v":118.69308717024137},{"$f":"'Base Case (OUTPUT)'!N25","v":112.03330493523413},{"$f":"'Base Case (OUTPUT)'!O25","v":108.74724807236953},{"$f":"'Base Case (OUTPUT)'!P25","v":109.74016706263751},{"$f":"'Base Case (OUTPUT)'!Q25","v":113.73273476424583},{"$f":"'Base Case (OUTPUT)'!R25","v":117.66932763871682},{"$f":"'Base Case (OUTPUT)'!S25","v":120.07341848675242},{"$f":"'Base Case (OUTPUT)'!T25","v":119.76027088145111},{"$f":"'Base Case (OUTPUT)'!U25","v":117.61946330364981},{"$f":"'Base Case (OUTPUT)'!V25","v":114.67836150122093},{"$f":"'Base Case (OUTPUT)'!W25","v":111.11876245422809},{"$f":"'Base Case (OUTPUT)'!X25","v":108.03416739770023},{"$f":"'Base Case (OUTPUT)'!Y25","v":106.29808776275831},{"$f":"'Base Case (OUTPUT)'!Z25","v":106.55421420905873},{"$f":"'Base Case (OUTPUT)'!AA25","v":108.23903134816783},{"$f":"'Base Case (OUTPUT)'!AB25","v":109.61005729589942},{"$f":"'Base Case (OUTPUT)'!AC25","v":110.23634395970726},{"$f":"'Base Case (OUTPUT)'!AD25","v":110.17637052257214},{"$f":"'Base Case (OUTPUT)'!AE25","v":109.07700352192592},{"$f":"'Base Case (OUTPUT)'!AF25","v":107.17144627463631},{"$f":"'Base Case (OUTPUT)'!AG25","v":105.18082655958597},{"$f":"'Base Case (OUTPUT)'!AH25","v":103.63560685488028},{"$f":"'Base Case (OUTPUT)'!AI25","v":102.82093039180313},{"$f":"'Base Case (OUTPUT)'!AJ25","v":102.78727613330784},{"$f":"'Base Case (OUTPUT)'!AK25","v":103.27615845239325},{"$f":"'Base Case (OUTPUT)'!AL25","v":103.84661696330681},{"$f":"'Base Case (OUTPUT)'!AM25","v":104.09860036835607},{"$f":"'Base Case (OUTPUT)'!AN25","v":103.83437147734435}]
[null,null,"EBIT/Revenues",{"$f":"D18/D10","v":5.9742044002067396E-2},5.9742044002067375E-2,5.9742044002067368E-2,5.9742044002067292E-2,5.9742044002067188E-2,5.9742044002067486E-2,5.9742044002067507E-2,5.9742044002067458E-2,5.9742044002067334E-2,5.9742044002067382E-2,5.9742044002067618E-2,5.9742044002067521E-2,5.9742044002067285E-2,5.9742044002067486E-2,5.9742044002067229E-2,5.974204400206734E-2,5.9742044002067375E-2,5.9742044002067583E-2,5.9742044002067361E-2,5.974204400206766E-2,5.9742044002067618E-2,5.9742044002067445E-2,5.9742044002067354E-2,5.9742044002067438E-2,5.9742044002067424E-2,5.9742044002067424E-2,5.9742044002067361E-2,5.9742044002067583E-2,5.9742044002067757E-2,5.9742044002067458E-2,5.9742044002067472E-2,5.9742044002067479E-2,5.974204400206759E-2,5.9742044002067549E-2,5.9742044002067604E-2,5.9742044002067202E-2,5.9742044002067514E-2]
[]
[null,null,"Standard Case"]
[null,null,"Net Cashflow",{"$f":"'Standard Case (OUTPUT)'!D42","v":68.883983107817244},{"$f":"'Standard Case (OUTPUT)'!E42","v":68.223829131285584},{"$f":"'Standard Case (OUTPUT)'!F42","v":63.69950026401542},{"$f":"'Standard Case (OUTPUT)'!G42","v":61.638216287927861},{"$f":"'Standard Case (OUTPUT)'!H42","v":51.869684714623446},{"$f":"'Standard Case (OUTPUT)'!I42","v":41.620587762875473},{"$f":"'Standard Case (OUTPUT)'!J42","v":35.93974954112403},{"$f":"'Standard Case (OUTPUT)'!K42","v":81.402232151571511},{"$f":"'Standard Case (OUTPUT)'!L42","v":83.429802813767111},{"$f":"'Standard Case (OUTPUT)'!M42","v":80.543526407535253},{"$f":"'Standard Case (OUTPUT)'!N42","v":76.418688240372347},{"$f":"'Standard Case (OUTPUT)'!O42","v":72.623755058924345},{"$f":"'Standard Case (OUTPUT)'!P42","v":71.146332214108668},{"$f":"'Standard Case (OUTPUT)'!Q42","v":72.234848566377323},{"$f":"'Standard Case (OUTPUT)'!R42","v":74.823266825566023},{"$f":"'Standard Case (OUTPUT)'!S42","v":77.135481834773572},{"$f":"'Standard Case (OUTPUT)'!T42","v":78.244177803287712},{"$f":"'Standard Case (OUTPUT)'!U42","v":77.68149042286683},{"$f":"'Standard Case (OUTPUT)'!V42","v":76.074016497626971},{"$f":"'Standard Case (OUTPUT)'!W42","v":74.023061641564112},{"$f":"'Standard Case (OUTPUT)'!X42","v":71.786192373795828},{"$f":"'Standard Case (OUTPUT)'!Y42","v":70.009932407268622},{"$f":"'Standard Case (OUTPUT)'!Z42","v":69.193908255824766},{"$f":"'Standard Case (OUTPUT)'!AA42","v":69.571720653406302},{"$f":"'Standard Case (OUTPUT)'!AB42","v":70.605816380091639},{"$f":"'Standard Case (OUTPUT)'!AC42","v":71.353355152428875},{"$f":"'Standard Case (OUTPUT)'!AD42","v":71.612762567792444},{"$f":"'Standard Case (OUTPUT)'!AE42","v":71.372853460689853},{"$f":"'Standard Case (OUTPUT)'!AF42","v":70.498144864628273},{"$f":"'Standard Case (OUTPUT)'!AG42","v":69.22101341790335},{"$f":"'Standard Case (OUTPUT)'!AH42","v":67.985153563693785},{"$f":"'Standard Case (OUTPUT)'!AI42","v":67.092145447918497},{"$f":"'Standard Case (OUTPUT)'!AJ42","v":66.680876707514628},{"$f":"'Standard Case (OUTPUT)'!AK42","v":66.729969289530345},{"$f":"'Standard Case (OUTPUT)'!AL42","v":67.041869181390979},{"$f":"'Standard Case (OUTPUT)'!AM42","v":67.338217700887185},{"$f":"'Standard Case (OUTPUT)'!AN42","v":67.393650334276529}]
[null,null,"Revenues",{"$f":"'Standard Case (OUTPUT)'!D10","v":1820.996189553153},{"$f":"'Standard Case (OUTPUT)'!E10","v":1742.4771571624972},{"$f":"'Standard Case (OUTPUT)'!F10","v":1479.1080348188882},{"$f":"'Standard Case (OUTPUT)'!G10","v":2155.5290095894925},{"$f":"'Standard Case (OUTPUT)'!H10","v":2212.089863043605},{"$f":"'Standard Case (OUTPUT)'!I10","v":2229.294389487357},{"$f":"'Standard Case (OUTPUT)'!J10","v":2210.4884866146494},{"$f":"'Standard Case (OUTPUT)'!K10","v":2220.4798907342456},{"$f":"'Standard Case (OUTPUT)'!L10","v":2153.1946902419186},{"$f":"'Standard Case (OUTPUT)'!M10","v":2045.3464729017198},{"$f":"'Standard Case (OUTPUT)'!N10","v":1932.1227482561719},{"$f":"'Standard Case (OUTPUT)'!O10","v":1876.9482579918058},{"$f":"'Standard Case (OUTPUT)'!P10","v":1894.2915125273337},{"$f":"'Standard Case (OUTPUT)'!Q10","v":1963.0720074515534},{"$f":"'Standard Case (OUTPUT)'!R10","v":2030.2604428993061},{"$f":"'Standard Case (OUTPUT)'!S10","v":2070.1681246455387},{"$f":"'Standard Case (OUTPUT)'!T10","v":2062.390505063493},{"$f":"'Standard Case (OUTPUT)'!U10","v":2022.6799340170021},{"$f":"'Standard Case (OUTPUT)'!V10","v":1970.4429257089032},{"$f":"'Standard Case (OUTPUT)'!W10","v":1909.2910594383434},{"$f":"'Standard Case (OUTPUT)'!X10","v":1857.2216478379646},{"$f":"'Standard Case (OUTPUT)'!Y10","v":1828.1556635573215},{"$f":"'Standard Case (OUTPUT)'!Z10","v":1832.8061368877586},{"$f":"'Standard Case (OUTPUT)'!AA10","v":1861.4702154471263},{"$f":"'Standard Case (OUTPUT)'!AB10","v":1884.163643996239},{"$f":"'Standard Case (OUTPUT)'!AC10","v":1893.666572044491},{"$f":"'Standard Case (OUTPUT)'!AD10","v":1891.2676138354047},{"$f":"'Standard Case (OUTPUT)'!AE10","v":1871.1272332242145},{"$f":"'Standard Case (OUTPUT)'!AF10","v":1837.5649441524886},{"$f":"'Standard Case (OUTPUT)'!AG10","v":1803.1047312941539},{"$f":"'Standard Case (OUTPUT)'!AH10","v":1776.6954300608138},{"$f":"'Standard Case (OUTPUT)'!AI10","v":1762.8930288393176},{"$f":"'Standard Case (OUTPUT)'!AJ10","v":1762.2744051629886},{"$f":"'Standard Case (OUTPUT)'!AK10","v":1770.2782116575129},{"$f":"'Standard Case (OUTPUT)'!AL10","v":1779.368516143134},{"$f":"'Standard Case (OUTPUT)'!AM10","v":1782.8072184838827},{"$f":"'Standard Case (OUTPUT)'!AN10","v":1777.3675667695763}]
[null,null,"Income After Tax",{"$f":"'Standard Case (OUTPUT)'!D29","v":71.866360033865561},{"$f":"'Standard Case (OUTPUT)'!E29","v":68.767574279304299},{"$f":"'Standard Case (OUTPUT)'!F29","v":58.373604057546991},{"$f":"'Standard Case (OUTPUT)'!G29","v":85.068834715471098},{"$f":"'Standard Case (OUTPUT)'!H29","v":59.134268420278829},{"$f":"'Standard Case (OUTPUT)'!I29","v":48.546546687111984},{"$f":"'Standard Case (OUTPUT)'!J29","v":42.171011326248035},{"$f":"'Standard Case (OUTPUT)'!K29","v":85.332820192009194},{"$f":"'Standard Case (OUTPUT)'!L29","v":84.976709846880652},{"$f":"'Standard Case (OUTPUT)'!M29","v":80.720435802571444},{"$f":"'Standard Case (OUTPUT)'!N29","v":76.252015162026581},{"$f":"'Standard Case (OUTPUT)'!O29","v":74.074531318418792},{"$f":"'Standard Case (OUTPUT)'!P29","v":74.758989958013785},{"$f":"'Standard Case (OUTPUT)'!Q29","v":77.47344034505403},{"$f":"'Standard Case (OUTPUT)'!R29","v":80.125059453156069},{"$f":"'Standard Case (OUTPUT)'!S29","v":81.700032449225787},{"$f":"'Standard Case (OUTPUT)'!T29","v":81.393085508701461},{"$f":"'Standard Case (OUTPUT)'!U29","v":79.825891567083204},{"$f":"'Standard Case (OUTPUT)'!V29","v":77.76433665131853},{"$f":"'Standard Case (OUTPUT)'!W29","v":75.350953216825417},{"$f":"'Standard Case (OUTPUT)'!X29","v":73.296012573735624},{"$f":"'Standard Case (OUTPUT)'!Y29","v":72.148911606125068},{"$f":"'Standard Case (OUTPUT)'!Z29","v":72.332444439752393},{"$f":"'Standard Case (OUTPUT)'!AA29","v":73.463684033555381},{"$f":"'Standard Case (OUTPUT)'!AB29","v":74.359289480655676},{"$f":"'Standard Case (OUTPUT)'!AC29","v":74.734326426042884},{"$f":"'Standard Case (OUTPUT)'!AD29","v":74.639650558323183},{"$f":"'Standard Case (OUTPUT)'!AE29","v":73.84480219316643},{"$f":"'Standard Case (OUTPUT)'!AF29","v":72.520252716442357},{"$f":"'Standard Case (OUTPUT)'!AG29","v":71.160266309920416},{"$f":"'Standard Case (OUTPUT)'!AH29","v":70.11801242626791},{"$f":"'Standard Case (OUTPUT)'!AI29","v":69.573295012136839},{"$f":"'Standard Case (OUTPUT)'!AJ29","v":69.548880775521013},{"$f":"'Standard Case (OUTPUT)'!AK29","v":69.864754275134089},{"$f":"'Standard Case (OUTPUT)'!AL29","v":70.223506862716945},{"$f":"'Standard Case (OUTPUT)'!AM29","v":70.35921665820571},{"$f":"'Standard Case (OUTPUT)'!AN29","v":70.144538576613968}]
[null,null,"Shipments",{"$f":"'Standard Case (OUTPUT)'!D9","v":11.851000000000001},{"$f":"'Standard Case (OUTPUT)'!E9","v":11.34},{"$f":"'Standard Case (OUTPUT)'!F9","v":9.6259999999999959},{"$f":"'Standard Case (OUTPUT)'!G9","v":14.028131656285073},{"$f":"'Standard Case (OUTPUT)'!H9","v":14.668476874550494},{"$f":"'Standard Case (OUTPUT)'!I9","v":15.059783086566588},{"$f":"'Standard Case (OUTPUT)'!J9","v":15.205608991100544},{"$f":"'Standard Case (OUTPUT)'!K9","v":15.004804582602507},{"$f":"'Standard Case (OUTPUT)'!L9","v":14.79713109740657},{"$f":"'Standard Case (OUTPUT)'!M9","v":14.282568722595201},{"$f":"'Standard Case (OUTPUT)'!N9","v":13.697899958637542},{"$f":"'Standard Case (OUTPUT)'!O9","v":13.503274151243765},{"$f":"'Standard Case (OUTPUT)'!P9","v":13.82801309101006},{"$f":"'Standard Case (OUTPUT)'!Q9","v":14.542435422060752},{"$f":"'Standard Case (OUTPUT)'!R9","v":15.264164757971784},{"$f":"'Standard Case (OUTPUT)'!S9","v":15.794959778324543},{"$f":"'Standard Case (OUTPUT)'!T9","v":15.964219809039335},{"$f":"'Standard Case (OUTPUT)'!U9","v":15.877397303466614},{"$f":"'Standard Case (OUTPUT)'!V9","v":15.677939347199457},{"$f":"'Standard Case (OUTPUT)'!W9","v":15.39056080014624},{"$f":"'Standard Case (OUTPUT)'!X9","v":15.160228503498093},{"$f":"'Standard Case (OUTPUT)'!Y9","v":15.106774831063607},{"$f":"'Standard Case (OUTPUT)'!Z9","v":15.329324864688429},{"$f":"'Standard Case (OUTPUT)'!AA9","v":15.758009386127636},{"$f":"'Standard Case (OUTPUT)'!AB9","v":16.142841215376372},{"$f":"'Standard Case (OUTPUT)'!AC9","v":16.418569869858221},{"$f":"'Standard Case (OUTPUT)'!AD9","v":16.591783740335391},{"$f":"'Standard Case (OUTPUT)'!AE9","v":16.605914666679723},{"$f":"'Standard Case (OUTPUT)'!AF9","v":16.493375158538431},{"$f":"'Standard Case (OUTPUT)'!AG9","v":16.363862814029197},{"$f":"'Standard Case (OUTPUT)'!AH9","v":16.299660755740916},{"$f":"'Standard Case (OUTPUT)'!AI9","v":16.346221357741566},{"$f":"'Standard Case (OUTPUT)'!AJ9","v":16.513491192433079},{"$f":"'Standard Case (OUTPUT)'!AK9","v":16.762688957519973},{"$f":"'Standard Case (OUTPUT)'!AL9","v":17.024305000435948},{"$f":"'Standard Case (OUTPUT)'!AM9","v":17.233143309892903},{"$f":"'Standard Case (OUTPUT)'!AN9","v":17.355431176642096}]
[null,null,"Avg Price",{"$f":"'Standard Case (OUTPUT)'!D10/'Standard Case (OUTPUT)'!D9","v":153.65759763337718},{"$f":"'Standard Case (OUTPUT)'!E10/'Standard Case (OUTPUT)'!E9","v":153.65759763337718},{"$f":"'Standard Case (OUTPUT)'!F10/'Standard Case (OUTPUT)'!F9","v":153.65759763337718},{"$f":"'Standard Case (OUTPUT)'!G10/'Standard Case (OUTPUT)'!G9","v":153.65759763337718},{"$f":"'Standard Case (OUTPUT)'!H10/'Standard Case (OUTPUT)'!H9","v":150.80569591254124},{"$f":"'Standard Case (OUTPUT)'!I10/'Standard Case (OUTPUT)'!I9","v":148.02964801504348},{"$f":"'Standard Case (OUTPUT)'!J10/'Standard Case (OUTPUT)'!J9","v":145.3732295699825},{"$f":"'Standard Case (OUTPUT)'!K10/'Standard Case (OUTPUT)'!K9","v":147.98459243573265},{"$f":"'Standard Case (OUTPUT)'!L10/'Standard Case (OUTPUT)'!L9","v":145.51433491180597},{"$f":"'Standard Case (OUTPUT)'!M10/'Standard Case (OUTPUT)'!M9","v":143.20578550173235},{"$f":"'Standard Case (OUTPUT)'!N10/'Standard Case (OUTPUT)'!N9","v":141.05247914574124},{"$f":"'Standard Case (OUTPUT)'!O10/'Standard Case (OUTPUT)'!O9","v":138.99949278737876},{"$f":"'Standard Case (OUTPUT)'!P10/'Standard Case (OUTPUT)'!P9","v":136.98942140565808},{"$f":"'Standard Case (OUTPUT)'!Q10/'Standard Case (OUTPUT)'!Q9","v":134.98921951364417},{"$f":"'Standard Case (OUTPUT)'!R10/'Standard Case (OUTPUT)'!R9","v":133.00828935556351},{"$f":"'Standard Case (OUTPUT)'!S10/'Standard Case (OUTPUT)'!S9","v":131.0651089777661},{"$f":"'Standard Case (OUTPUT)'!T10/'Standard Case (OUTPUT)'!T9","v":129.18830545641302},{"$f":"'Standard Case (OUTPUT)'!U10/'Standard Case (OUTPUT)'!U9","v":127.39367135288461},{"$f":"'Standard Case (OUTPUT)'!V10/'Standard Case (OUTPUT)'!V9","v":125.68252000929462},{"$f":"'Standard Case (OUTPUT)'!W10/'Standard Case (OUTPUT)'!W9","v":124.05597718181923},{"$f":"'Standard Case (OUTPUT)'!X10/'Standard Case (OUTPUT)'!X9","v":122.50617775381332},{"$f":"'Standard Case (OUTPUT)'!Y10/'Standard Case (OUTPUT)'!Y9","v":121.01561610610227},{"$f":"'Standard Case (OUTPUT)'!Z10/'Standard Case (OUTPUT)'!Z9","v":119.56209115964943},{"$f":"'Standard Case (OUTPUT)'!AA10/'Standard Case (OUTPUT)'!AA9","v":118.12851292536023},{"$f":"'Standard Case (OUTPUT)'!AB10/'Standard Case (OUTPUT)'!AB9","v":116.7182170014493},{"$f":"'Standard Case (OUTPUT)'!AC10/'Standard Case (OUTPUT)'!AC9","v":115.33687690551841},{"$f":"'Standard Case (OUTPUT)'!AD10/'Standard Case (OUTPUT)'!AD9","v":113.98820304278955},{"$f":"'Standard Case (OUTPUT)'!AE10/'Standard Case (OUTPUT)'!AE9","v":112.67836013746889},{"$f":"'Standard Case (OUTPUT)'!AF10/'Standard Case (OUTPUT)'!AF9","v":111.41230503092039},{"$f":"'Standard Case (OUTPUT)'!AG10/'Standard Case (OUTPUT)'!AG9","v":110.18820872467238},{"$f":"'Standard Case (OUTPUT)'!AH10/'Standard Case (OUTPUT)'!AH9","v":109.00198824291742},{"$f":"'Standard Case (OUTPUT)'!AI10/'Standard Case (OUTPUT)'!AI9","v":107.84712810734158},{"$f":"'Standard Case (OUTPUT)'!AJ10/'Standard Case (OUTPUT)'!AJ9","v":106.71725225314619},{"$f":"'Standard Case (OUTPUT)'!AK10/'Standard Case (OUTPUT)'!AK9","v":105.60824794540746},{"$f":"'Standard Case (OUTPUT)'!AL10/'Standard Case (OUTPUT)'!AL9","v":104.5193043767466},{"$f":"'Standard Case (OUTPUT)'!AM10/'Standard Case (OUTPUT)'!AM9","v":103.45223656675795},{"$f":"'Standard Case (OUTPUT)'!AN10/'Standard Case (OUTPUT)'!AN9","v":102.40987669391103}]
[null,null,"Industry Value",{"$f":"StandardCase_INPV","v":1037.0333553853541}]
[null,null,"Investments",{"$f":"-'Standard Case (OUTPUT)'!D40","v":64.399411044628806},{"$f":"-'Standard Case (OUTPUT)'!E40","v":61.622590603838553},{"$f":"-'Standard Case (OUTPUT)'!F40","v":52.308558831794507},{"$f":"-'Standard Case (OUTPUT)'!G40","v":76.230142327337092},{"$f":"-'Standard Case (OUTPUT)'!H40","v":80.208073331343712},{"$f":"-'Standard Case (OUTPUT)'!I40","v":81.607574332438475},{"$f":"-'Standard Case (OUTPUT)'!J40","v":81.338036833136897},{"$f":"-'Standard Case (OUTPUT)'!K40","v":78.527125987461162},{"$f":"-'Standard Case (OUTPUT)'!L40","v":76.147589276410201},{"$f":"-'Standard Case (OUTPUT)'!M40","v":72.333544129711569},{"$f":"-'Standard Case (OUTPUT)'!N40","v":68.329394519029648},{"$f":"-'Standard Case (OUTPUT)'!O40","v":66.378152282446663},{"$f":"-'Standard Case (OUTPUT)'!P40","v":66.991495343839432},{"$f":"-'Standard Case (OUTPUT)'!Q40","v":69.423913044595153},{"$f":"-'Standard Case (OUTPUT)'!R40","v":71.800027666178792},{"$f":"-'Standard Case (OUTPUT)'!S40","v":73.211360218853997},{"$f":"-'Standard Case (OUTPUT)'!T40","v":72.936305211443013},{"$f":"-'Standard Case (OUTPUT)'!U40","v":71.531943465761685},{"$f":"-'Standard Case (OUTPUT)'!V40","v":69.684585086280165},{"$f":"-'Standard Case (OUTPUT)'!W40","v":67.52195333850571},{"$f":"-'Standard Case (OUTPUT)'!X40","v":65.680522005622137},{"$f":"-'Standard Case (OUTPUT)'!Y40","v":64.652605374140791},{"$f":"-'Standard Case (OUTPUT)'!Z40","v":64.817069059060628},{"$f":"-'Standard Case (OUTPUT)'!AA40","v":65.830772321017051},{"$f":"-'Standard Case (OUTPUT)'!AB40","v":66.63332393618812},{"$f":"-'Standard Case (OUTPUT)'!AC40","v":66.969394364571102},{"$f":"-'Standard Case (OUTPUT)'!AD40","v":66.884555364537974},{"$f":"-'Standard Case (OUTPUT)'!AE40","v":66.172292122573921},{"$f":"-'Standard Case (OUTPUT)'!AF40","v":64.985363966475404},{"$f":"-'Standard Case (OUTPUT)'!AG40","v":63.766680794439857},{"$f":"-'Standard Case (OUTPUT)'!AH40","v":62.832717585024994},{"$f":"-'Standard Case (OUTPUT)'!AI40","v":62.344596569305494},{"$f":"-'Standard Case (OUTPUT)'!AJ40","v":62.322718983486041},{"$f":"-'Standard Case (OUTPUT)'!AK40","v":62.605773076251069},{"$f":"-'Standard Case (OUTPUT)'!AL40","v":62.92725109935116},{"$f":"-'Standard Case (OUTPUT)'!AM40","v":63.048860582540875},{"$f":"-'Standard Case (OUTPUT)'!AN40","v":62.856487655733602}]
[null,null,"ROIC",{"$f":"'Standard Case (OUTPUT)'!D53","v":0.17294443555406355},{"$f":"'Standard Case (OUTPUT)'!E53","v":0.16527103369438439},{"$f":"'Standard Case (OUTPUT)'!F53","v":0.14210990352790107},{"$f":"'Standard Case (OUTPUT)'!G53","v":0.19592337214160044},{"$f":"'Standard Case (OUTPUT)'!H53","v":0.13395189150424894},{"$f":"'Standard Case (OUTPUT)'!I53","v":0.10826979237157265},{"$f":"'Standard Case (OUTPUT)'!J53","v":9.2761782716349828E-2},{"$f":"'Standard Case (OUTPUT)'!K53","v":0.18609402154650878},{"$f":"'Standard Case (OUTPUT)'!L53","v":0.18469434910990581},{"$f":"'Standard Case (OUTPUT)'!M53","v":0.17537603081844164},{"$f":"'Standard Case (OUTPUT)'!N53","v":0.16572779777839383},{"$f":"'Standard Case (OUTPUT)'!O53","v":0.16048916054652795},{"$f":"'Standard Case (OUTPUT)'!P53","v":0.16071416821790591},{"$f":"'Standard Case (OUTPUT)'!Q53","v":0.16469484564204681},{"$f":"'Standard Case (OUTPUT)'!R53","v":0.16843336178618906},{"$f":"'Standard Case (OUTPUT)'!S53","v":0.1701118894697719},{"$f":"'Standard Case (OUTPUT)'!T53","v":0.16836886801090553},{"$f":"'Standard Case (OUTPUT)'!U53","v":0.16439773783721631},{"$f":"'Standard Case (OUTPUT)'!V53","v":0.15959648356388501},{"$f":"'Standard Case (OUTPUT)'!W53","v":0.15422317805847968},{"$f":"'Standard Case (OUTPUT)'!X53","v":0.14955511136365721},{"$f":"'Standard Case (OUTPUT)'!Y53","v":0.14657482092850815},{"$f":"'Standard Case (OUTPUT)'!Z53","v":0.14601665857119883},{"$f":"'Standard Case (OUTPUT)'!AA53","v":0.14714421647997386},{"$f":"'Standard Case (OUTPUT)'!AB53","v":0.14782670603890197},{"$f":"'Standard Case (OUTPUT)'!AC53","v":0.147580336576946},{"$f":"'Standard Case (OUTPUT)'!AD53","v":0.14651759805133802},{"$f":"'Standard Case (OUTPUT)'!AE53","v":0.14425731198393821},{"$f":"'Standard Case (OUTPUT)'!AF53","v":0.14111235180319748},{"$f":"'Standard Case (OUTPUT)'!AG53","v":0.13794551204617186},{"$f":"'Standard Case (OUTPUT)'!AH53","v":0.13536540329879301},{"$f":"'Standard Case (OUTPUT)'!AI53","v":0.13367351675187128},{"$f":"'Standard Case (OUTPUT)'!AJ53","v":0.13289430900135862},{"$f":"'Standard Case (OUTPUT)'!AK53","v":0.13270299571056102},{"$f":"'Standard Case (OUTPUT)'!AL53","v":0.13258318164708752},{"$f":"'Standard Case (OUTPUT)'!AM53","v":0.13208602530462432},{"$f":"'Standard Case (OUTPUT)'!AN53","v":0.13100645557805582}]
[null,null,"Operating Cashflow",{"$f":"'Standard Case (OUTPUT)'!D35","v":133.28339415244605},{"$f":"'Standard Case (OUTPUT)'!E35","v":129.84641973512413},{"$f":"'Standard Case (OUTPUT)'!F35","v":116.00805909580993},{"$f":"'Standard Case (OUTPUT)'!G35","v":137.86835861526495},{"$f":"'Standard Case (OUTPUT)'!H35","v":132.07775804596716},{"$f":"'Standard Case (OUTPUT)'!I35","v":123.22816209531395},{"$f":"'Standard Case (OUTPUT)'!J35","v":117.27778637426093},{"$f":"'Standard Case (OUTPUT)'!K35","v":159.92935813903267},{"$f":"'Standard Case (OUTPUT)'!L35","v":159.57739209017731},{"$f":"'Standard Case (OUTPUT)'!M35","v":152.87707053724682},{"$f":"'Standard Case (OUTPUT)'!N35","v":144.748082759402},{"$f":"'Standard Case (OUTPUT)'!O35","v":139.00190734137101},{"$f":"'Standard Case (OUTPUT)'!P35","v":138.1378275579481},{"$f":"'Standard Case (OUTPUT)'!Q35","v":141.65876161097248},{"$f":"'Standard Case (OUTPUT)'!R35","v":146.62329449174482},{"$f":"'Standard Case (OUTPUT)'!S35","v":150.34684205362757},{"$f":"'Standard Case (OUTPUT)'!T35","v":151.18048301473073},{"$f":"'Standard Case (OUTPUT)'!U35","v":149.21343388862851},{"$f":"'Standard Case (OUTPUT)'!V35","v":145.75860158390714},{"$f":"'Standard Case (OUTPUT)'!W35","v":141.54501498006982},{"$f":"'Standard Case (OUTPUT)'!X35","v":137.46671437941797},{"$f":"'Standard Case (OUTPUT)'!Y35","v":134.66253778140941},{"$f":"'Standard Case (OUTPUT)'!Z35","v":134.01097731488539},{"$f":"'Standard Case (OUTPUT)'!AA35","v":135.40249297442335},{"$f":"'Standard Case (OUTPUT)'!AB35","v":137.23914031627976},{"$f":"'Standard Case (OUTPUT)'!AC35","v":138.32274951699998},{"$f":"'Standard Case (OUTPUT)'!AD35","v":138.49731793233042},{"$f":"'Standard Case (OUTPUT)'!AE35","v":137.54514558326377},{"$f":"'Standard Case (OUTPUT)'!AF35","v":135.48350883110368},{"$f":"'Standard Case (OUTPUT)'!AG35","v":132.9876942123432},{"$f":"'Standard Case (OUTPUT)'!AH35","v":130.81787114871878},{"$f":"'Standard Case (OUTPUT)'!AI35","v":129.43674201722399},{"$f":"'Standard Case (OUTPUT)'!AJ35","v":129.00359569100067},{"$f":"'Standard Case (OUTPUT)'!AK35","v":129.33574236578141},{"$f":"'Standard Case (OUTPUT)'!AL35","v":129.96912028074215},{"$f":"'Standard Case (OUTPUT)'!AM35","v":130.38707828342805},{"$f":"'Standard Case (OUTPUT)'!AN35","v":130.25013799001013}]
[null,null,"EBIT",{"$f":"'Standard Case (OUTPUT)'!D25","v":108.79003448388153},{"$f":"'Standard Case (OUTPUT)'!E25","v":104.09914699579917},{"$f":"'Standard Case (OUTPUT)'!F25","v":88.364937299961412},{"$f":"'Standard Case (OUTPUT)'!G25","v":128.77570893862799},{"$f":"'Standard Case (OUTPUT)'!H25","v":89.516417661750438},{"$f":"'Standard Case (OUTPUT)'!I25","v":73.488910328497695},{"$f":"'Standard Case (OUTPUT)'!J25","v":63.837736797032449},{"$f":"'Standard Case (OUTPUT)'!K25","v":129.17532551976956},{"$f":"'Standard Case (OUTPUT)'!L25","v":128.63625192945074},{"$f":"'Standard Case (OUTPUT)'!M25","v":122.19317898356826},{"$f":"'Standard Case (OUTPUT)'!N25","v":115.42896224371543},{"$f":"'Standard Case (OUTPUT)'!O25","v":112.13272541855054},{"$f":"'Standard Case (OUTPUT)'!P25","v":113.1688468941511},{"$f":"'Standard Case (OUTPUT)'!Q25","v":117.27793424839774},{"$f":"'Standard Case (OUTPUT)'!R25","v":121.29190871534729},{"$f":"'Standard Case (OUTPUT)'!S25","v":123.67607519425155},{"$f":"'Standard Case (OUTPUT)'!T25","v":123.21142430294958},{"$f":"'Standard Case (OUTPUT)'!U25","v":120.8390336201428},{"$f":"'Standard Case (OUTPUT)'!V25","v":117.71828797126386},{"$f":"'Standard Case (OUTPUT)'!W25","v":114.06495048571969},{"$f":"'Standard Case (OUTPUT)'!X25","v":110.95421740672805},{"$f":"'Standard Case (OUTPUT)'!Y25","v":109.21775609487031},{"$f":"'Standard Case (OUTPUT)'!Z25","v":109.49558487720788},{"$f":"'Standard Case (OUTPUT)'!AA25","v":111.20803551978065},{"$f":"'Standard Case (OUTPUT)'!AB25","v":112.56378732671897},{"$f":"'Standard Case (OUTPUT)'!AC25","v":113.13151167232627},{"$f":"'Standard Case (OUTPUT)'!AD25","v":112.98819300544005},{"$f":"'Standard Case (OUTPUT)'!AE25","v":111.78496550074783},{"$f":"'Standard Case (OUTPUT)'!AF25","v":109.77988575021482},{"$f":"'Standard Case (OUTPUT)'!AG25","v":107.72116219731174},{"$f":"'Standard Case (OUTPUT)'!AH25","v":106.14341656096553},{"$f":"'Standard Case (OUTPUT)'!AI25","v":105.31883289985672},{"$f":"'Standard Case (OUTPUT)'!AJ25","v":105.28187505696496},{"$f":"'Standard Case (OUTPUT)'!AK25","v":105.76003881674433},{"$f":"'Standard Case (OUTPUT)'!AL25","v":106.30311218731617},{"$f":"'Standard Case (OUTPUT)'!AM25","v":106.50854729386765},{"$f":"'Standard Case (OUTPUT)'!AN25","v":106.18357138179567}]
[]
[]
[]
[]
[]
[]
[]
[]
["TSL 1 - GRIM Results for Graphs"]
[]
[null,null,null,{"$f":"IF(D43=Base_Year,\"Base Year\",IF(D43=Standard_Year,\"Standard Year\",IF(D43=Announcement_Year,\"Ann. Year\",\"\")))","v":""},"","","","Base Year","","","Standard Year","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,2007,{"$f":"D43+1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[]
[null,null,"Standard Case"]
[null,null,"Net Cashflow",68.883983107817272,68.223829131285612,63.69950026401542,60.877025846595586,71.111234734500584,69.573971670031568,68.083452577923921,78.151249275642371,76.512616150298754,73.316752186673014,69.062765395090508,65.163278514685459,63.381852001791515,63.95078108635726,65.883320394197028,67.599885652669315,68.287542607749486,67.534530293932292,65.872055621603465,63.788402044601895,61.506417429746378,59.611936162401101,58.555677608520085,58.537011994190443,59.098756116859803,59.443293580464712,59.394082180876957,58.936536250336729,57.95495291582673,56.648026290819864,55.397569329642685,54.382743808410275,53.766072204213742,53.534377241925171,53.528569491220281,53.523137981469816,53.335445329413751]
[null,null,"Revenues",1820.996189553153,1742.4771571624972,1479.1080348188882,2064.9926513409546,2111.1188684973472,2118.4750106464912,2091.2538316527734,2039.7089050511506,1963.0217674838868,1851.250666663798,1736.3930429573868,1674.5002860235497,1679.1940076929707,1730.4382609808085,1780.9796103328947,1808.2925298257207,1794.5083901274756,1753.1787195857926,1700.0655094111657,1638.0904798488018,1583.5354708886389,1549.1058833289442,1543.9512821958028,1559.7683581349465,1571.2347712210849,1572.0905217163938,1563.2428199670724,1539.7822952336569,1505.1262457343346,1470.9495074037497,1441.8120745549711,1423.0670325743426,1415.3131666443762,1414.8878737951213,1415.6852977726244,1412.2488955705635,1401.9494281383315]
[null,null,"Income After Tax",71.86636003386559,68.767574279304313,58.373604057547006,81.495780276713475,76.914633152448232,74.644331447228566,72.289729042263005,79.975372417130529,77.471457604164385,73.060365357514044,68.527462221706415,66.084839233908156,66.270078880936907,68.29245431344907,70.287089354407328,71.365004902560699,70.821008186919983,69.189915820955832,67.093781239861102,64.64791132910031,62.494875568743339,61.136097802168358,60.932669358446006,61.556896735003008,62.009423421150558,62.043195964743802,61.694017793456609,60.768138581436787,59.400423401713688,58.051624433467651,56.901703718868788,56.161922963939972,55.855913471018496,55.839129114631881,55.870599778324269,55.73498075875068,55.328508060516583]
[null,null,"Shipments",11.851000000000001,11.34,9.6259999999999959,14.028131656285073,14.668476874550494,15.059783086566588,15.205608991100544,15.151610708282151,14.908762036285053,14.369436964738433,13.770463060856484,13.56420620917301,13.888932268982728,14.607504964369873,15.338073661995343,15.883241061194521,16.071575445251518,16.00617265309193,15.818129734427215,15.528099444122148,15.288198062368901,15.227936871626795,15.450246477628966,15.884952802034542,16.280371115120261,16.569260906189061,16.7559296183816,16.781336290069131,16.675371461772279,16.563397194537622,16.497748180947173,16.543324354688817,16.712842292333519,16.968398620011477,17.239674447211023,17.459879725388689,17.59364817827915]
[null,null,"Avg Price",153.65759763337718,153.65759763337718,153.65759763337718,147.20368342250114,143.92215950928721,140.67101753518503,137.53173798410384,134.61993871953217,131.66899858662109,128.83251245032315,126.09547226434287,123.44992845148154,120.90159093388397,118.46227437208711,116.11494699923129,113.84908929221562,111.65727941486148,109.53141376037382,107.47575964755647,105.49201373570983,103.57894791973088,101.72788975867705,99.930527608821777,98.191563901604525,96.510992293155624,94.879942480064159,93.294902495422448,91.755642614996646,90.260432829624534,88.807235021137359,87.394477036574173,86.020620889960824,84.684169328493326,83.383700812314146,82.117867254833754,80.885373655638077,79.684975732841863]
[null,null,"Industry Value",988.14458112452758]
[null,null,"Investments",64.399411044628806,61.622590603838553,52.308558831794507,73.028329944213937,75.648410656599509,76.304092166978421,75.53918296610847,72.134171911700562,69.422136311427238,65.469358647246722,61.407426303229272,59.218593005645303,59.384586165242354,61.196835828416191,62.984227339912913,63.950146949925376,63.462671751780285,62.001050658434636,60.122705457297847,57.930962593591431,56.001628272781531,54.78402816242771,54.601736030764471,55.161105885996825,55.566614834218697,55.596878394469513,55.28398000125835,54.454300079742069,53.228691157717073,52.020033043799693,50.989589638383116,50.326672455752693,50.052457494692618,50.037417040917575,50.065617887684127,49.944089748748539,49.579849757191049]
[null,null,"ROIC",0.17294443555406361,0.16527103369438442,0.14210990352790109,0.18891765406596298,0.17593116285803673,0.16878070303803339,0.16191665490622487,0.17840228173449157,0.172447911587882,0.16272188879893029,0.1528082768362882,0.14705930848974233,0.14652974791229439,0.14956561077503258,0.15246356368806485,0.15354768590334059,0.15155113302173687,0.14753809220581493,0.14269662200760758,0.13724380369174669,0.13239520901357227,0.12909978790808416,0.12802758531230982,0.12852366411472935,0.12868644237550864,0.12806555120910265,0.1267431027628165,0.12437300066587534,0.12121511897497408,0.11812436340418918,0.11543119363204046,0.11352074388280638,0.11242728573563522,0.11187451333095755,0.11141477461168797,0.11065625045316498,0.10941627620641425]
[null,null,"Operating Cashflow",133.28339415244608,129.84641973512416,116.00805909580993,133.90535579080952,146.75964539110009,145.87806383700999,143.62263554403239,150.28542118734293,145.93475246172599,138.78611083391974,130.47019169831978,124.38187152033076,122.76643816703387,125.14761691477345,128.86754773410993,131.55003260259468,131.75021435952976,129.53558095236693,125.99476107890132,121.71936463819333,117.50804570252791,114.39596432482881,113.15741363928456,113.69811788018727,114.6653709510785,115.04017197493422,114.67806218213531,113.3908363300788,111.1836440735438,108.66805933461956,106.3871589680258,104.70941626416297,103.81852969890636,103.57179428284275,103.59418737890441,103.46722773021835,102.9152950866048]
[null,null,"EBIT",108.79003448388153,104.09914699579917,88.364937299961412,123.36688184035756,116.4320217279253,112.99527885291013,109.43092305819164,121.06531510738751,117.27493281003831,110.59749878668526,103.73566957724393,100.03806976909345,100.3184822956016,103.37991873037686,106.39936224729286,108.03109188545818,107.20759920507498,104.73848020898254,101.56538846963895,97.862873526494923,94.603645780663783,92.546751845699418,92.238805437990322,93.183749884730332,93.868776839868588,93.919901123613954,93.391321336388728,91.989741635453811,89.919318401327473,87.87753019613433,86.136800400775428,85.016933277947828,84.553701478373796,84.528293614260065,84.575933352612083,84.3706356610478,83.755324424513674]
[null,null,"EBIT/Revenues",{"$f":"D55/D47","v":5.9742044002067396E-2},{"$f":"E55/E47","v":5.9742044002067375E-2},5.9742044002067368E-2,5.9742044002067611E-2,5.5151807634024566E-2,5.3338027725154787E-2,5.2327900803751534E-2,5.935421216604999E-2,5.9742044002067306E-2,5.9742044002067417E-2,5.974204400206741E-2,5.9742044002067458E-2,5.9742044002067542E-2,5.9742044002067632E-2,5.9742044002067514E-2,5.9742044002067507E-2,5.9742044002067514E-2,5.9742044002067361E-2,5.9742044002067375E-2,5.9742044002067465E-2,5.9742044002067528E-2,5.9742044002067493E-2,5.9742044002067583E-2,5.9742044002067354E-2,5.9742044002067549E-2,5.9742044002067438E-2,5.9742044002067375E-2,5.9742044002067625E-2,5.9742044002067632E-2,5.97420440020675E-2,5.9742044002067583E-2,5.9742044002067375E-2,5.9742044002067486E-2,5.9742044002067639E-2,5.9742044002067445E-2,5.9742044002067479E-2,5.9742044002067576E-2]
[]
[]
[]
["TSL 2 - GRIM Results for Graphs"]
[]
[null,null,null,{"$f":"IF(D63=Base_Year,\"Base Year\",IF(D63=Standard_Year,\"Standard Year\",IF(D63=Announcement_Year,\"Ann. Year\",\"\")))","v":""},"","","","Base Year","","","Standard Year","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,2007,{"$f":"D63+1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[]
[null,null,"Standard Case"]
[null,null,"Net Cashflow",68.883983107817272,68.223829131285612,63.69950026401542,60.877025846595586,65.891121995650792,62.265813835641922,59.731272195764461,77.761937263534705,76.643401742586235,73.452430392299135,69.196812611090607,65.293288083016151,63.51109356710154,64.081474237505688,66.017335181152845,67.735276579830241,68.420396113509469,67.660395908650457,65.989100262208296,63.898897760283624,61.613425458107329,59.717605272005997,58.660907256862849,58.642463892193518,59.204263502190734,59.547340503025737,59.495303032738043,59.034124824349639,58.048424901828717,56.737814822308913,55.484904920373893,54.46867877652236,53.851270871317446,53.618961981650649,53.612222901062424,53.605288743131133,53.415505516916113]
[null,null,"Revenues",1820.996189553153,1742.4771571624972,1479.1080348188882,2064.9926513409546,2111.1188684973472,2118.4750106464912,2091.2538316527734,2043.1281534545237,1966.612706992461,1854.822748024767,1739.8371227611003,1677.9120339034262,1682.6275460004906,1733.9682017285741,1784.5672930205637,1811.8418385370121,1797.890176367107,1756.3155635939315,1703.0102935228308,1640.9283948456591,1586.3325190776977,1551.8866825379055,1546.7366707092867,1562.5641220641587,1574.0008287970029,1574.7868207287343,1565.847086542444,1542.2765802759677,1507.5157533077791,1473.2675443593655,1444.0884502131682,1425.3226002730237,1417.5539703363106,1417.1073194332951,1417.8687074859286,1414.3796778407957,1404.0157124272496]
[null,null,"Income After Tax",71.86636003386559,68.767574279304313,58.373604057547006,81.495780276713475,71.793403419796775,67.474609821516594,64.095761470020904,79.692254885005212,77.613175501798409,73.201339010633461,68.66338424097205,66.219485260564554,66.405584875740146,68.431764870018199,70.428678720271279,71.505079823738811,70.954471765179477,69.313712653783909,67.209998350256569,64.75991080613386,62.605262220478075,61.245843181252496,61.042595856311678,61.667232702897536,62.118587015652132,62.149606508978508,61.796796239893524,60.866576561651385,59.494726296229118,58.143106710794328,56.991541816039273,56.250939866470787,55.944347705979425,55.926720445258169,55.956768936424623,55.819072953267494,55.41005481579883]
[null,null,"Shipments",11.851000000000001,11.34,9.6259999999999959,14.028131656285073,14.668476874550494,15.059783086566588,15.205608991100544,15.141858188028014,14.9013445841,14.36366439061063,13.76564053784432,13.560155817093094,13.884881522840297,14.603177066649046,15.333156072557445,15.877364848713762,16.064427519063539,15.997596504578782,15.808791721848209,15.518937030542761,15.279672117802987,15.219863139486096,15.442187268899886,15.876490150080839,16.271200239599217,16.559209622303499,16.744977932109723,16.769629708207823,16.663223930181754,16.551146082604042,16.485592209826596,16.531232468058132,16.700598640173812,16.95573076716283,17.226370247773911,17.445846536137882,17.578920443573825]
[null,null,"Avg Price",153.65759763337718,153.65759763337718,153.65759763337718,147.20368342250114,143.92215950928721,140.67101753518503,137.53173798410384,134.93245862452557,131.97552045678293,129.13297732278153,126.38984128475262,123.73840363901675,121.18414861751673,118.73910682687239,116.38616893846776,114.11477003904655,111.91747569177699,109.7862146411334,107.72551903313528,105.73716431841655,103.81980103024561,101.96456225100493,100.16305616396514,98.419997574602633,96.735385565863623,95.100361469406337,93.511445216049964,91.968433836145294,90.469632984841951,89.013022844854973,87.597001783920618,86.219984083283023,84.880428592921234,83.57689437825492,82.308036289255625,81.072573630119038,79.869279625786319]
[null,null,"Industry Value",969.82343890746358]
[null,null,"Investments",64.399411044628806,61.622590603838553,52.308558831794507,73.028329944213937,75.747293662797858,76.44252837565611,75.697395776025814,72.255093407668411,69.549129652091949,65.595685070755792,61.529225960044741,59.33924924609066,59.506013022734962,61.321671951897763,63.1111055033195,64.075668020169246,63.582268400779604,62.111984941450679,60.226847554646959,58.031325271690811,56.100545698898188,54.882370944426839,54.700241113217636,55.259977894348069,55.664436279330211,55.692232832546367,55.376079718226073,54.542510306992277,53.313195936639353,52.102010269000793,51.070093514528068,50.40644045977141,50.131703370579167,50.115907590630933,50.142834029273317,50.019444724258385,49.652923765813625]
[null,null,"ROIC",0.17294443555406361,0.16527103369438442,0.14210990352790109,0.18891765406596298,0.16417995195826468,0.15248718827714802,0.14343649219747767,0.17757198698348745,0.17256644406807814,0.16284800728579449,0.15293409230627422,0.1471871557982295,0.1466572633399241,0.14969389125970065,0.1525896669060792,0.15366669307052286,0.15165752089214937,0.14762888658786355,0.14277698806951633,0.13732099357351163,0.13247352889061711,0.12917924489194907,0.12810701950100584,0.12860155968960632,0.12876027041379928,0.12813341472789183,0.1268043450811715,0.12442771258576052,0.12126474529159204,0.1181713339513954,0.1154772625541476,0.11356652491562437,0.11247225607172152,0.11191756612868232,0.11145477623948521,0.11069242392894674,0.10944841555736316]
[null,null,"Operating Cashflow",133.28339415244608,129.84641973512416,116.00805909580993,133.90535579080952,141.63841565844865,138.70834221129803,135.42866797179028,150.01703067120312,146.19253139467818,139.04811546305493,130.72603857113535,124.63253732910681,123.0171065898365,125.40314618940346,129.12844068447234,131.81094459999949,132.00266451428908,129.77238085010114,126.21594781685525,121.93022303197444,117.71397115700552,114.59997621643284,113.36114837008049,113.90244178654159,114.86869978152095,115.2395733355721,114.87138275096412,113.57663513134192,111.36162083846807,108.83982509130971,106.55499843490196,104.87511923629377,103.98297424189661,103.73486957228158,103.75505693033574,103.62473346738952,103.06842928272974]
[null,null,"EBIT",108.79003448388153,104.09914699579917,88.364937299961412,123.36688184035756,108.67959404197472,102.14188009257941,97.027038760671076,120.63673675628706,117.48946287616832,110.8109022285314,103.94142594442405,100.24189456105682,100.52360889225224,103.59080460585437,106.61369774428522,108.24313484266531,107.4096340274084,104.92588168174416,101.7413158916147,98.032416369111615,94.770747156650032,92.712882474402249,92.405210241125815,93.350774536408835,94.034026773281312,94.080983537851807,93.546905544727679,92.138755322205498,90.062072467923144,88.016014461934674,86.272795735512545,85.151685502652299,84.687571671137448,84.660887833235847,84.706374711778835,84.497932949194819,83.878768471422745]
[null,null,"EBIT/Revenues",{"$f":"D75/D67","v":5.9742044002067396E-2},5.9742044002067375E-2,5.9742044002067368E-2,5.9742044002067611E-2,5.1479618539590204E-2,4.8214814703624452E-2,4.639658624509873E-2,5.9045114988168661E-2,5.9742044002067313E-2,5.9742044002067507E-2,5.9742044002067431E-2,5.9742044002067361E-2,5.9742044002067542E-2,5.9742044002067528E-2,5.9742044002067618E-2,5.9742044002067639E-2,5.9742044002067389E-2,5.9742044002067229E-2,5.9742044002067417E-2,5.9742044002067653E-2,5.9742044002067271E-2,5.974204400206759E-2,5.9742044002067639E-2,5.9742044002067431E-2,5.9742044002067535E-2,5.9742044002067361E-2,5.9742044002067368E-2,5.9742044002067791E-2,5.9742044002067417E-2,5.9742044002067181E-2,5.9742044002067493E-2,5.9742044002067535E-2,5.9742044002067562E-2,5.9742044002067507E-2,5.9742044002067445E-2,5.9742044002067465E-2,5.9742044002067396E-2]
[]
[]
[]
["TSL 3 - GRIM Results for Graphs"]
[]
[null,null,null,{"$f":"IF(D83=Base_Year,\"Base Year\",IF(D83=Standard_Year,\"Standard Year\",IF(D83=Announcement_Year,\"Ann. Year\",\"\")))","v":""},"","","","Base Year","","","Standard Year","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,2007,{"$f":"D83+1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[]
[null,null,"Standard Case"]
[null,null,"Net Cashflow",68.883983107817272,68.223829131285612,63.69950026401542,60.877025846595586,62.756309988565107,57.877077025721988,54.715572984427297,77.592202806291453,76.998651825244664,73.820783253408052,69.560627136593951,65.646086012359092,63.86176687129106,64.436084942904756,66.380969935400941,68.102683976119508,68.780990404091739,68.002126313768372,66.3069917176378,64.199059695179272,61.904100252767748,60.004599644578924,58.946677162891547,58.928830116299721,59.490799927392651,59.829954161139121,59.770300794764765,59.299320136683413,58.302490638946495,56.981903745891444,55.72233222485638,54.70228798227474,54.082867549307728,53.848891942031244,53.839641350782344,53.828657963377331,53.633235365017988]
[null,null,"Revenues",1820.996189553153,1742.4771571624972,1479.1080348188882,2064.9926513409546,2111.1188684973472,2118.4750106464912,2091.2538316527734,2052.4169866460629,1976.3624905922629,1864.5180075014955,1749.1833832629477,1687.1692054125567,1691.9437571050871,1743.546135671198,1794.3027213405599,1821.4748765041352,1807.0711484081987,1764.8347419984134,1711.0098288026979,1648.6375270622004,1593.9294355212778,1559.4385174337431,1554.3006180020884,1570.1566115641492,1581.5136861382884,1582.1117540890068,1572.9237721730137,1549.0560355542518,1514.0115311091963,1479.5693299855966,1450.2767243268152,1431.4539516132138,1423.6451369520241,1423.1408617437041,1423.8051706317121,1420.1742267242867,1409.636103363157]
[null,null,"Income After Tax",71.86636003386559,68.767574279304313,58.373604057547006,81.495780276713475,68.757474418909482,63.224309220274343,59.238275068601112,79.811011550385615,77.99795470257601,73.583966394574816,69.032238237509503,66.584823323536568,66.773252960514526,68.809761953729776,70.812891384054865,71.88525161033381,71.316802584953422,69.649925516788372,67.525703284635355,65.064154864743671,62.905077637673379,61.543879436712196,61.341110132475222,61.9668734089515,62.415085005965977,62.43868800245648,62.076080535099905,61.134130539335331,59.751084826167194,58.391809260129421,57.235764587064921,56.492916156940808,56.184738089848551,56.164836662330444,56.191053884526099,56.047757196915896,55.631865844755595]
[null,null,"Shipments",11.851000000000001,11.34,9.6259999999999959,14.028131656285073,14.668476874550494,15.059783086566588,15.205608991100544,15.115621789447543,14.881390501638473,14.348133950877109,13.752665315483833,13.549258238811532,13.87398373302897,14.591533756558785,15.319927223976848,15.861559333727172,16.045203596744688,15.974533368870928,15.783680838173579,15.494297565953969,15.256742805591649,15.19814896007458,15.4205110894925,15.853728986109695,16.246535087282346,16.532178272597012,16.715527459945093,16.738150687163991,16.630559698068769,16.518202323957965,16.452902435709071,16.498713030424771,16.66766964274268,16.921660497656926,17.190589116028089,17.408106014750309,17.539313246759203]
[null,null,"Avg Price",153.65759763337718,153.65759763337718,153.65759763337718,147.20368342250114,143.92215950928721,140.67101753518503,137.53173798410384,135.78118156402192,132.80764928349009,129.94846674033988,127.18868256712241,124.52114910465727,121.95082462704472,119.49025817025486,117.1221439310978,114.83580133455406,112.62375933795094,110.47801530387683,108.40372701052975,106.40285692491122,104.47376978375077,102.60713469320351,100.79436466027285,99.040207697498033,97.344675504150075,95.698928961553932,94.099559582679206,92.546426693492407,91.037918061471586,89.572055176950613,88.147166130345596,86.761552187344151,85.413568151196088,84.101726419860555,82.824687450890821,81.581202775358719,80.370085392232795]
[null,null,"Industry Value",961.64172347043586]
[null,null,"Investments",64.399411044628806,61.622590603838553,52.308558831794507,73.028329944213937,75.846176668996208,76.580964584333785,75.855608585943173,72.58359238545799,69.893930110896818,65.938557287517199,61.859755850904286,59.666628510554368,59.835480218627701,61.660394958825471,63.455398288593692,64.416339777316367,63.906952876043988,62.413265128076098,60.509750596185221,58.303958227903784,56.369210151645817,55.149441091189509,54.96773961410608,55.52848578852543,55.930127987427547,55.951278621356316,55.6263462423249,54.782265299138651,53.542918693385317,52.324872505169651,51.288941423484637,50.623275298570732,50.347117079227793,50.329283419494445,50.352776659834461,50.224368566222985,49.851688523361979]
[null,null,"ROIC",0.17294443555406361,0.16527103369438442,0.14210990352790109,0.18891765406596298,0.15720172329267432,0.14280526130484653,0.1324489461194262,0.17756596507052091,0.17314726631677851,0.16343459489468931,0.15350507299349139,0.14775439530542542,0.14722137443856945,0.15026246991993183,0.15315452606668259,0.15421222898513856,0.15216498840344878,0.14808780794612336,0.14320028405640692,0.1377274588849362,0.13287559037401431,0.12957898597159195,0.12850421763975073,0.12899416185271737,0.12914105718808649,0.12849631553890395,0.12714674688908684,0.12474858490028203,0.12156703342362402,0.11846169733886155,0.11576095768600592,0.11384622061152933,0.11274759997765116,0.11218628016706737,0.11171394718219721,0.11093961307490312,0.10968249891567199]
[null,null,"Operating Cashflow",133.28339415244608,129.84641973512416,116.00805909580993,133.90535579080952,138.60248665756131,134.45804161005577,130.57118157037047,150.17579519174944,146.89258193614148,139.75934054092525,131.42038298749824,125.31271452291345,123.69724708991876,126.09647990173022,129.83636822399464,132.51902375343587,132.68794328013573,130.41539144184446,126.81674231382303,122.50301792308306,118.27331040441356,115.15404073576843,113.91441677699763,114.45731590482515,115.4209279148202,115.78123278249544,115.39664703708966,114.08158543582206,111.84540933233181,109.30677625106109,107.01127364834102,105.32556328084547,104.42998462853552,104.17817536152569,104.19241801061681,104.05302652960032,103.48492388837997]
[null,null,"EBIT",108.79003448388153,104.09914699579917,88.364937299961412,123.36688184035756,104.08385800439737,95.707849639971073,89.673861100547128,120.81650851202699,118.07193487699806,111.39011684680122,104.49979065058028,100.79493690869026,101.08017838599562,104.16300995690335,107.19531213135679,108.81863222077072,107.95812406306914,105.4348348128467,102.21922448030091,98.492975685210013,95.224602473102777,93.164044527045917,92.857095913121157,93.804365378202192,94.482860227145466,94.518590028973676,93.969681209057853,92.54377383775045,90.450143511163105,88.392496016108907,86.642495879907074,85.517984964209973,85.051470415117137,85.021343983432644,85.061031154250713,84.844111143564305,84.214542114024653]
[null,null,"EBIT/Revenues",{"$f":"D95/D87","v":5.9742044002067396E-2},5.9742044002067375E-2,5.9742044002067368E-2,5.9742044002067611E-2,4.9302698942045933E-2,4.5177709984298604E-2,4.2880428833297339E-2,5.8865478749256551E-2,5.9742044002067181E-2,5.9742044002067313E-2,5.9742044002067479E-2,5.9742044002067521E-2,5.9742044002067562E-2,5.9742044002067438E-2,5.9742044002067278E-2,5.9742044002067618E-2,5.9742044002067431E-2,5.9742044002067528E-2,5.974204400206759E-2,5.9742044002067674E-2,5.9742044002067493E-2,5.9742044002067715E-2,5.9742044002067299E-2,5.9742044002067236E-2,5.9742044002067417E-2,5.9742044002067521E-2,5.9742044002067292E-2,5.9742044002067562E-2,5.9742044002067445E-2,5.974204400206741E-2,5.9742044002067611E-2,5.9742044002067465E-2,5.9742044002067431E-2,5.9742044002067507E-2,5.974204400206732E-2,5.9742044002067347E-2,5.9742044002067472E-2]
[]
[]
[]
["TSL 4 - GRIM Results for Graphs"]
[]
[null,null,null,{"$f":"IF(D103=Base_Year,\"Base Year\",IF(D103=Standard_Year,\"Standard Year\",IF(D103=Announcement_Year,\"Ann. Year\",\"\")))","v":""},"","","","Base Year","","","Standard Year","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,2007,{"$f":"D103+1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[]
[null,null,"Standard Case"]
[null,null,"Net Cashflow",68.883983107817272,68.223829131285612,63.69950026401542,60.877025846595586,48.357178308748885,37.718292673979107,31.6769622967213,76.79602983115899,78.431816743330018,75.313584151179668,71.038797253486905,67.081530068564092,65.290142418859574,65.88068709000278,67.862043590793419,69.598063903197669,70.24661673171579,69.388111222829934,67.593067972409244,65.411727377928912,63.078718181112684,61.165529935684248,60.103521250466088,60.088272138799361,60.650432891241465,60.972572347286224,60.880585793131011,60.368379334463654,59.325195658135989,57.963480189890774,56.676826176272556,55.641564821540705,55.014219849429438,54.773418922785972,54.753537052680443,54.725391305524724,54.506228486293445]
[null,null,"Revenues",1820.996189553153,1742.4771571624972,1479.1080348188882,2064.9926513409546,2111.1188684973472,2118.4750106464912,2091.2538316527734,2089.8463299924001,2015.8496588178409,1903.8974901186441,1787.1994912547032,1724.8742266283082,1729.8966129780222,1782.561758815415,1833.937408281025,1860.6449071054558,1844.3282143829324,1799.3131366170833,1743.3282706445805,1679.7829054966348,1624.6539851715067,1590.0076327328031,1584.9276199783469,1600.8900539471908,1611.8973789243339,1611.6955578816248,1601.460852503584,1576.3524331728233,1540.1359837253067,1504.9028438236787,1475.1567159938515,1456.1109943677213,1448.1397823732188,1447.3919672109871,1447.6439907809965,1443.4144317343846,1432.1473315400538]
[null,null,"Income After Tax",71.86636003386559,68.767574279304313,58.373604057547006,81.495780276713475,55.149406788680011,44.173014537952973,37.465366860233942,80.177313243318736,79.556331960418959,75.138093795800302,70.532559501054862,68.072867420125462,68.271077953298715,70.349529491912534,72.37709052836631,73.431112902016309,72.787167944588091,71.01062947392461,68.801163821272979,66.293319973819877,64.117634566517609,62.750302085261261,62.54981730243594,63.179781293136692,63.614189879137761,63.606224929073157,63.202308091817741,62.211394044958141,60.782097042539817,59.391606753861524,58.21766364267004,57.466016442450055,57.15142929812253,57.121916466631781,57.131862679986533,56.964941400868696,56.52028067958431]
[null,null,"Shipments",11.851000000000001,11.34,9.6259999999999959,14.028131656285073,14.668476874550494,15.059783086566588,15.205608991100544,15.000565671967493,14.793885582808686,14.280025401325927,13.695761241935548,13.501467354529169,13.826197297982155,14.540488021672406,15.261950124748632,15.792319795391693,15.961019998706236,15.873564278139469,15.673760287573234,15.386439524025558,15.156364468209546,15.103088252235336,15.32562275760287,15.754108585667957,16.138608421695238,16.413931304980892,16.586732509265154,16.600511921348652,16.487755935747106,16.374182558672725,16.309993259242518,16.356550417043682,16.523726791550345,16.772749992104742,17.034231393761051,17.243221065832913,17.366306925761336]
[null,null,"Avg Price",153.65759763337718,153.65759763337718,153.65759763337718,147.20368342250114,143.92215950928721,140.67101753518503,137.53173798410384,139.31783478657931,136.26235295211217,133.32591760949273,130.49289190164998,127.75457521287019,125.11730996566131,122.59298010895715,120.16402840336437,117.81960669568031,115.55202703413876,113.35281132133858,111.22591124650278,109.17294432371401,107.19285542250032,105.27698747290798,103.41684935394106,101.61730479651349,99.87833751251128,98.190709339239618,96.550713144317413,94.95806157312515,93.410891677874588,91.907051752430476,90.444961720503002,89.023110450626547,87.640022171859371,86.294255139574759,84.984403306345243,83.709095082848563,82.467005659999799]
[null,null,"Industry Value",922.10887941907163]
[null,null,"Investments",64.399411044628806,61.622590603838553,52.308558831794507,73.028329944213937,76.637240718582987,77.688454253755282,77.121311065282015,73.907278662848171,71.290391230440065,67.331210112567248,63.204193021571193,61.00006411775103,61.177680482252889,63.040179917432837,64.857076397832643,65.801585345536978,65.224546575464359,63.632591296875766,61.652690176420172,59.405412497520814,57.455781838856062,56.2305158527451,56.050861534211649,56.615371966649498,57.004645293947775,56.997507905983191,56.635558220232959,55.74760061414959,54.466808250097493,53.220790563770194,52.168820700192839,51.495270001581154,51.213368611175824,51.186922176914045,51.195834973970449,51.046256895145845,50.647796634296107]
[null,null,"ROIC",0.17294443555406361,0.16527103369438442,0.14210990352790109,0.18891765406596298,0.12586166269829652,9.9347915549843929E-2,8.31791233084897E-2,0.17668015818728292,0.17487840375211494,0.16523010054400761,0.15527529941193924,0.1495340186587466,0.14899378942118521,0.1520468981001262,0.15491733364485447,0.15589437434040862,0.1536982918774559,0.14943494755578871,0.14441818523708208,0.13889702356122755,0.13404676870909152,0.13075495598937562,0.12967618358034866,0.13014805716628866,0.13024773049777855,0.12953294110662891,0.12810467407927945,0.12562689936219448,0.12238059721115797,0.11923807870204615,0.11652074743418356,0.11459788680393704,0.11348686167137988,0.1129017442011637,0.11239306873747533,0.11157312599696873,0.11026722127479552]
[null,null,"Operating Cashflow",133.28339415244608,129.84641973512416,116.00805909580993,133.90535579080952,124.99441902733187,115.40674692773439,108.79827336200331,150.70330849400716,149.72220797377008,142.64479426374692,134.2429902750581,128.08159418631513,126.46782290111247,128.92086700743562,132.71911998862606,135.39964924873465,135.47116330718015,133.02070251970571,129.24575814882942,124.81713987544973,120.53450001996875,117.39604578842935,116.15438278467774,116.70364410544886,117.65507818518924,117.97008025326942,117.51614401336397,116.11597994861324,113.79200390823348,111.18427075366097,108.84564687646539,107.13683482312186,106.22758846060526,105.96034109970002,105.94937202665089,105.77164820067057,105.15402512058955]
[null,null,"EBIT",108.79003448388153,104.09914699579917,88.364937299961412,123.36688184035756,83.484204062636081,66.868334121505086,56.71441479372902,121.37100958578276,120.43097901864849,113.7427276300939,106.77095064701098,103.04751194526034,103.3475595715604,106.49388303155365,109.56316934256256,111.15872991251672,110.18393733791959,107.49464458127591,104.14999425489714,100.35366425410052,97.06014987025037,94.990305958346198,94.686815612838473,95.640444045385266,96.298044138514797,96.285986936900827,95.674544717857998,94.174516425377078,92.010871708884906,89.905971914550946,88.128877436850189,86.991047097410274,86.514830599685183,86.470154593357847,86.485210996567048,86.232528493894506,85.559408898309584]
[null,null,"EBIT/Revenues",{"$f":"D115/D107","v":5.9742044002067396E-2},5.9742044002067375E-2,5.9742044002067368E-2,5.9742044002067611E-2,3.9545003982678857E-2,3.1564372383651104E-2,2.7119813929476991E-2,5.8076523543347865E-2,5.9742044002067639E-2,5.9742044002067493E-2,5.9742044002067417E-2,5.9742044002067389E-2,5.9742044002067424E-2,5.9742044002067667E-2,5.9742044002067465E-2,5.9742044002067382E-2,5.9742044002067424E-2,5.9742044002067514E-2,5.9742044002067715E-2,5.9742044002067361E-2,5.9742044002067438E-2,5.9742044002067431E-2,5.9742044002067472E-2,5.9742044002067486E-2,5.9742044002067479E-2,5.9742044002067542E-2,5.9742044002067722E-2,5.9742044002067562E-2,5.9742044002067576E-2,5.9742044002067646E-2,5.9742044002067583E-2,5.9742044002067229E-2,5.9742044002067424E-2,5.9742044002067514E-2,5.9742044002067604E-2,5.9742044002067257E-2,5.9742044002067597E-2]